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.($)
- - - - 17.98K
30.95x5.15x37.63x0.21% 251B
19.46x8.7x15.2x3.17% 163B
21.03x4.31x11.89x3.36% 157B
19.94x11.17x14.59x3.51% 108B
22.32x3.35x13.64x0.61% 99.04B
20.08x5.84x12.83x3.4% 103B
12.35x1.84x6.5x5.72% 99.59B
17.7x5.53x11.09x3.64% 93.28B
19.6x5.14x12.51x3.05% 68.66B
Average 20.38x 5.67x 15.10x 2.97% 114.19B
Weighted average by Cap. 21.79x 5.76x 18.01x 2.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vast Renewables Limited

Historical PBR trend

Valuation ratios - PBR - Vast Renewables Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vast Renewables Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vast Renewables Limited

  1. Stock Market
  2. Stocks
  3. VSTTF Stock
  4. Valuation Vast Renewables Limited