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.($)
29.99x5.04x36.89x0.22% 246B
20.64x9.02x15.41x2.97% 173B
19.43x4.01x11.06x3.69% 148B
12.41x1.83x6.5x5.71% 104B
19.76x5.81x12.73x3.44% 102B
22.83x3.49x14.18x0.59% 103B
17.87x5.55x11.17x3.61% 94B
19.2x5.11x12.35x3.11% 67.27B
18.42x6.22x13.06x4.04% 58.09B
Average 20.06x 5.12x 14.82x 3.04% 121.56B
Weighted average by Cap. 21.47x 5.26x 17.76x 2.65%

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. VSTTF Stock
  4. VSTE Stock
  5. Valuation Vast Renewables Limited