Company Valuation: Vast Resources plc

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 21.46 28.54 2.219 26.68 4.245 14.43
Change - 32.98% -92.22% 1,102.37% -84.09% 240.02%
Enterprise Value (EV) 1 28.8 36.75 12.43 35.32 14.63 26.44
Change - 27.61% -66.17% 184.12% -58.58% 80.74%
P/E -2.42x -2.74x -0.07x -1.62x -0.21x -1.73x
PBR 4.43x 3.13x 0.98x 10.5x -0.77x -1.47x
PEG - 0.1x -0x 0x 0x 0x
Capitalization / Revenue - 31,854,294x 586,934x 7,172,829x 2,095,311x 29,822,522x
EV / Revenue - - - - - -
EV / EBITDA -6.62x -6.05x -1.47x -4x -1.46x -5.39x
EV / EBIT -5.47x -5.41x -1.34x -3.7x -1.37x -4.94x
EV / FCF -5.76x -3.41x -2.39x -6.34x -1.44x -6.43x
FCF Yield -17.4% -29.3% -41.8% -15.8% -69.3% -15.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5002 -0.2939 -0.3439 -0.0338 -0.0215 -0.003204
Distribution rate - - - - - -
Net sales - 0.896 3.781 3.72 2.026 0.484
EBITDA 1 -4.353 -6.075 -8.436 -8.841 -10.04 -4.904
EBIT 1 -5.266 -6.799 -9.248 -9.547 -10.67 -5.355
Net income 1 -8 -7.755 -15.49 -10.51 -14.65 -6.573
Net Debt 1 7.337 8.208 10.21 8.639 10.39 12.01
Reference price 2 1.209509 0.803966 0.025606 0.054685 0.004571 0.005533
Nbr of stocks (in thousands) 17,745 35,501 86,666 487,941 928,607 2,608,607
Announcement Date 10/29/20 10/28/21 10/29/22 10/31/23 10/31/24 10/31/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.02M
19.21x3.84x6.84x3.76% 212B
11.5x2.73x5.85x5.19% 158B
16.69x4.25x7.12x2.83% 96.17B
12.81x0.42x6.05x3.15% 84.36B
23.25x6.22x14.53x-.--% 60.54B
28.18x2.79x7.23x1.33% 50.59B
15.01x2.85x5.83x0.67% 28.04B
11.25x3.83x5.6x5% 26.22B
12.76x4.5x7.91x4.29% 23.45B
Average 16.74x 3.49x 7.44x 2.91% 73.98B
Weighted average by Cap. 16.80x 3.37x 7.18x 3.34%

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. VAST Stock
  4. Valuation Vast Resources plc