Company Valuation: Viasat, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 3,632 2,584 2,267 1,345 6,221 8,622 - -
Change - -28.84% -12.28% -40.65% 362.39% 38.6% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 13,019 12,612 12,016
Change - -36.37% 112.91% -11.81% 57.44% 19.19% -3.13% -4.72%
P/E -232x 2.37x -1.98x -2.33x -183x -49.9x -53.1x -113x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 1.94x 1.98x 1.97x
PEG - -0x 0x 0x 1.9x -0x 8.87x 2.1x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 1.78x 1.7x 1.59x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 2.68x 2.49x 2.21x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 8.34x 7.74x 7x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 30.4x 28.4x 19.7x
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 76.2x 36.6x 35.5x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.31% 2.73% 2.82%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.253 -1.178 -0.5561
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,850 5,073 5,427
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,561 1,630 1,716
EBIT 1 157.8 51.86 484.1 480.7 474.3 428.7 444.4 608.9
Net income 1 -15.53 1,085 -1,069 -575 -34.09 -167.7 -162.2 -65.36
Net Debt 1 2,176 1,111 5,600 5,592 4,702 4,397 3,990 3,394
Reference price 2 48.80 33.84 18.09 10.42 45.80 62.59 62.59 62.59
Nbr of stocks (in thousands) 74,421 76,373 125,320 129,120 135,831 137,756 - -
Announcement Date 5/25/22 5/17/23 5/21/24 5/20/25 5/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-48.02x2.62x8.13x - 8.29B
26x5.83x15.09x1.6% 421B
47.49x16.8x33.69x-.--% 229B
16.06x0.65x11.67x2.82% 145B
20.96x6.55x15.81x0.58% 114B
33.54x6.53x18.91x1.04% 76.7B
37.97x11.44x25.3x-.--% 74.51B
28.72x6.56x21.65x1.43% 55.99B
38.94x2.04x13x1.86% 51.2B
58.96x7.63x33.75x-.--% 48.49B
Average 26.06x 6.66x 19.70x 1.04% 122.3B
Weighted average by Cap. 31.04x 7.64x 19.99x 1.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Viasat, Inc.

Historical PBR trend

Valuation ratios - PBR - Viasat, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Viasat, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Viasat, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Viasat, Inc.
  1. Stock Market
  2. Stocks
  3. VSAT Stock
  4. Valuation Viasat, Inc.