Google
Apple
English (UK)
English (India)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
VIASAT, INC. |
Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 24.18 USD | +3.33% | +10.16% | -23.60% | |
Valuation
| Fiscal Period : March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4 687 | 2 232 | 3 294 | 3 632 | 2 584 | 3 011 | - | - |
| Enterprise Value (EV) 1 | 5 838 | 3 779 | 4 831 | 5 807 | 3 695 | 8 473 | 8 404 | 8 101 |
| P/E ratio | -68,6x | - | 801x | -232x | 2,37x | -4,24x | -141x | -62,0x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2,27x | 0,97x | 1,46x | 1,30x | 1,01x | 0,71x | 0,67x | 0,61x |
| EV / Revenue | 2,82x | 1,64x | 2,14x | 2,08x | 1,45x | 2,01x | 1,87x | 1,64x |
| EV / EBITDA | 17,2x | 8,26x | 9,10x | 9,50x | 6,34x | 6,31x | 5,67x | 4,83x |
| EV / FCF | -18,9x | -14,7x | -48,3x | -13,4x | -5,21x | -12,9x | -34,0x | 73,8x |
| FCF Yield | -5,30% | -6,80% | -2,07% | -7,45% | -19,2% | -7,77% | -2,94% | 1,36% |
| Price to Book | 2,44x | 1,10x | 1,40x | 1,38x | 0,68x | 0,53x | 0,53x | 0,55x |
| Nbr of stocks (in thousands) | 60 481 | 62 129 | 68 529 | 74 421 | 76 373 | 124 507 | - | - |
| Reference price 2 | 77,5 | 35,9 | 48,1 | 48,8 | 33,8 | 24,2 | 24,2 | 24,2 |
| Announcement Date | 5/23/19 | 5/26/20 | 5/25/21 | 5/25/22 | 5/17/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2 068 | 2 309 | 2 256 | 2 788 | 2 556 | 4 220 | 4 499 | 4 951 |
| EBITDA 1 | 339 | 458 | 531 | 611 | 583 | 1 344 | 1 483 | 1 676 |
| EBIT 1 | 28,6 | 133 | 152 | 158 | 42,3 | 443 | 431 | 349 |
| Operating Margin | 1,38% | 5,74% | 6,73% | 5,66% | 1,65% | 10,5% | 9,58% | 7,05% |
| Earnings before Tax (EBT) 1 | -110 | 1,43 | 26,0 | -16,4 | -162 | -754 | -22,9 | -69,3 |
| Net income 1 | -67,6 | -0,21 | 3,69 | -15,5 | 1 085 | -851 | -2,69 | -210 |
| Net margin | -3,27% | -0,01% | 0,16% | -0,56% | 42,4% | -20,2% | -0,06% | -4,24% |
| EPS 2 | -1,13 | - | 0,06 | -0,21 | 14,3 | -5,71 | -0,17 | -0,39 |
| Free Cash Flow 1 | -309 | -257 | -100 | -433 | -709 | -658 | -247 | 110 |
| FCF margin | -15,0% | -11,1% | -4,43% | -15,5% | -27,7% | -15,6% | -5,49% | 2,22% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 6,55% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 5/23/19 | 5/26/20 | 5/25/21 | 5/25/22 | 5/17/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : March | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 665 | 701 | 720 | 702 | 678 | 657 | 651 | 666 | 780 | 1 225 | 1 107 | 1 112 | 1 058 | 1 103 | 1 137 |
| EBITDA 1 | 159 | 155 | 163 | 134 | 132 | 188 | 139 | 124 | 183 | 486 | 337 | 343 | 359 | 370 | 376 |
| EBIT 1 | 51,4 | 37,2 | 45,4 | 23,8 | 14,8 | 46,0 | 6,39 | 7,72 | 35,8 | 236 | 102 | 107 | - | - | - |
| Operating Margin | 7,74% | 5,31% | 6,30% | 3,40% | 2,18% | 7,01% | 0,98% | 1,16% | 4,59% | 19,2% | 9,21% | 9,65% | - | - | - |
| Earnings before Tax (EBT) 1 | 14,2 | 2,28 | -0,50 | -32,4 | -31,8 | 3,40 | -39,5 | -68,2 | -78,3 | -858 | -2,54 | 1,33 | -24,4 | -10,8 | -17,6 |
| Net income 1 | 17,0 | 3,29 | -6,61 | -29,2 | -21,6 | -48,2 | -42,2 | 1 197 | -77,0 | -767 | -19,5 | -18,6 | - | - | - |
| Net margin | 2,55% | 0,47% | -0,92% | -4,16% | -3,18% | -7,35% | -6,48% | 180% | -9,87% | -62,6% | -1,76% | -1,67% | - | - | - |
| EPS 2 | 0,23 | 0,04 | -0,09 | -0,39 | -0,29 | -0,64 | -0,55 | 15,6 | -0,83 | -6,16 | -0,02 | 0,00 | 0,06 | 0,20 | 0,17 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/5/21 | 11/8/21 | 2/3/22 | 5/25/22 | 8/8/22 | 11/8/22 | 2/7/23 | 5/17/23 | 8/9/23 | 11/8/23 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period : March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1 151 | 1 547 | 1 537 | 2 176 | 1 111 | 5 462 | 5 394 | 5 090 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3,39x | 3,38x | 2,90x | 3,56x | 1,90x | 4,07x | 3,64x | 3,04x |
| Free Cash Flow 1 | -309 | -257 | -100 | -433 | -709 | -658 | -247 | 110 |
| ROE (net income / shareholders' equity) | -3,61% | 3,66% | 3,52% | 3,54% | 33,6% | -16,9% | -0,77% | -2,18% |
| Shareholders' equity 1 | 1 872 | -5,79 | 105 | -439 | 3 229 | 5 021 | 348 | 9 634 |
| ROA (Net income/ Total Assets) | -1,85% | 0,00% | 0,07% | -0,26% | 15,4% | -6,08% | -0,09% | -1,22% |
| Assets 1 | 3 665 | 4 417 | 5 119 | 5 869 | 7 060 | 14 005 | 2 970 | 17 146 |
| Book Value Per Share 2 | 31,8 | 32,6 | 34,3 | 35,4 | 49,7 | 46,0 | 45,5 | 43,6 |
| Cash Flow per Share 2 | 5,81 | 7,87 | 10,9 | 8,38 | 5,26 | 7,33 | 7,92 | 9,52 |
| Capex 1 | 637 | 694 | 827 | 938 | 1 077 | 1 692 | 1 446 | 1 153 |
| Capex / Sales | 30,8% | 30,1% | 36,7% | 33,7% | 42,1% | 40,1% | 32,1% | 23,3% |
| Announcement Date | 5/23/19 | 5/26/20 | 5/25/21 | 5/25/22 | 5/17/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
B+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
24.18USD
Average target price
37.14USD
Spread / Average Target
+53.61%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -23.60% | 3 011 M $ | |
| +1.55% | 197 B $ | |
| +84.61% | 69 696 M $ | |
| +25.92% | 53 860 M $ | |
| +71.68% | 43 704 M $ | |
| +35.00% | 23 838 M $ | |
| -2.63% | 18 908 M $ | |
| +0.93% | 16 292 M $ | |
| +334.70% | 12 898 M $ | |
| -9.29% | 9 244 M $ |
- Stock
- Equities
- Stock Viasat, Inc. - Nasdaq
- Financials Viasat, Inc.
