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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.05M
19.76x3.89x6.95x3.69% 216B
11.67x2.8x6.09x5.11% 163B
14.87x4.22x7x3.39% 95.42B
12.34x0.42x5.94x2.98% 84.79B
23.05x6.17x14.42x-.--% 59.99B
44.25x2.98x7.3x2.13% 53.3B
13.88x2.88x5.7x0.65% 29.47B
10.81x3.6x5.32x5.61% 24.71B
12.41x4.45x7.9x4.09% 24.21B
Average 18.12x 3.49x 7.40x 3.07% 75.13B
Weighted average by Cap. 17.78x 3.39x 7.20x 3.43%

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