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 9,792 - -
Change - -28.84% -12.28% -40.65% 362.39% 57.4% - -
Enterprise Value (EV) 1 5,807 3,695 7,867 6,938 10,923 14,262 13,907 13,344
Change - -36.37% 112.91% -11.81% 57.44% 30.57% -2.49% -4.05%
P/E -232x 2.37x -1.98x -2.33x -183x -52x -54.3x -42.8x
PBR 1.38x 0.68x 0.42x 0.29x 1.32x 2.3x 2.38x 2.53x
PEG - -0x 0x 0x 1.9x -0x 12.8x -1.6x
Capitalization / Revenue 1.3x 1.01x 0.53x 0.3x 1.34x 2.01x 1.92x 1.84x
EV / Revenue 2.08x 1.45x 1.84x 1.54x 2.35x 2.93x 2.73x 2.51x
EV / EBITDA 9.5x 6.34x 5.58x 4.48x 7.05x 9.06x 8.44x 7.78x
EV / EBIT 36.8x 71.2x 16.3x 14.4x 23x 35.2x 29.2x -
EV / FCF -13.4x -5.21x -9.23x -56.9x 18.3x 65.5x 40.3x 32.7x
FCF Yield -7.45% -19.2% -10.8% -1.76% 5.47% 1.53% 2.48% 3.06%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.21 14.29 -9.12 -4.48 -0.25 -1.378 -1.32 -1.675
Distribution rate - - - - - - - -
Net sales 1 2,788 2,556 4,284 4,520 4,640 4,861 5,094 5,321
EBITDA 1 611.2 583.2 1,410 1,547 1,550 1,574 1,647 1,714
EBIT 1 157.8 51.86 484.1 480.7 474.3 405.3 476 -
Net income 1 -15.53 1,085 -1,069 -575 -34.09 -227.6 -232.4 -250.8
Net Debt 1 2,176 1,111 5,600 5,592 4,702 4,470 4,115 3,552
Reference price 2 48.80 33.84 18.09 10.42 45.80 71.70 71.70 71.70
Nbr of stocks (in thousands) 74,421 76,373 125,320 129,120 135,831 136,569 - -
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.($)
-52.03x2.93x9.06x - 9.79B
35.11x7.35x18.98x1.45% 450B
51.58x17.55x36.63x-.--% 219B
36.99x11.84x29.45x0.28% 181B
19.64x0.81x14.24x2.28% 177B
31.5x6x17.55x1.14% 69.36B
154.47x19.89x58.31x-.--% 59.36B
75.11x8.75x40.39x-.--% 55.34B
40.28x2.06x13.44x1.83% 52.41B
20.2x2.84x13.44x3.02% 48.04B
Average 41.29x 8.00x 25.15x 1.11% 132.08B
Weighted average by Cap. 41.90x 8.93x 24.80x 1.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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