Company Valuation: Vast Renewables Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 - - 68.34 2.098
Change - - - -96.93%
Enterprise Value (EV) - - 70.51 5.065
Change - - - -92.82%
P/E -3.47x -1.5x -0.13x -0.46x
PBR - -0.78x -8.23x -0.47x
PEG - -0x -0x 0x
Capitalization / Revenue - - 200x 0.15x
EV / Revenue - - 0x 0x
EV / EBITDA - - -0x -0x
EV / EBIT - - -0x -0x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -2.882 -7.081 -17.5 -0.1512
Distribution rate - - - -
Net sales 1 1.917 0.919 0.342 14.33
EBITDA 1 -4.632 -12.91 -20.28 -6.759
EBIT 1 -4.679 -12.93 -20.3 -6.799
Net income 1 -6.193 -15.22 -293.4 -4.531
Net Debt - 24.94 2.173 2.967
Reference price 2 10.000000 10.640000 2.280000 0.070000
Nbr of stocks (in thousands) - - 29,974 29,974
Announcement Date 9/9/24 9/9/24 9/9/24 10/23/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.92x6.52x47.71x0.18% 305B
21.58x9.13x15.09x2.86% 180B
21.26x4.41x11.93x3.39% 163B
13.81x1.97x6.92x5.17% 114B
21.5x5.96x13.17x3.19% 107B
18.62x5.66x11.28x3.48% 98.05B
19.31x3x11.77x0.71% 84.45B
21.19x5.33x12.81x2.86% 73.48B
18.83x6.3x13.49x3.94% 59.62B
Average 21.44x 5.36x 16.02x 2.86% 131.61B
Weighted average by Cap. 24.16x 5.73x 21.32x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VSTT.F Stock
  4. VSTE Stock
  5. Valuation Vast Renewables Limited