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.($)
- - - - 32.97K
31.08x5.25x38.42x0.21% 255B
20.78x9.07x15.47x2.95% 174B
19.73x4.12x11.32x3.62% 152B
13.09x1.89x6.71x5.41% 110B
19.9x5.83x12.79x3.4% 102B
21.48x3.33x13.49x0.63% 96.68B
17.77x5.53x11.14x3.63% 93.45B
19x5.05x12.2x3.18% 65.84B
18.58x6.25x13.11x4.01% 58.58B
Average 20.15x 5.15x 14.96x 3% 110.81B
Weighted average by Cap. 21.74x 5.31x 18.21x 2.62%

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. Valuation Vast Renewables Limited