As of 2025-01-18, the Intrinsic Value of ViaSat Inc (VSAT) is
28.24 USD. This ViaSat valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 8.89 USD, the upside of ViaSat Inc is
217.70%.
The range of the Intrinsic Value is 12.14 - 40.01 USD
28.24 USD
Intrinsic Value
ViaSat Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,498.53) - (131.70) |
(204.32) |
-2398.3% |
| DCF (Growth 10y) |
(123.39) - (1,222.24) |
(182.20) |
-2149.5% |
| DCF (EBITDA 5y) |
12.14 - 40.01 |
28.24 |
217.7% |
| DCF (EBITDA 10y) |
14.03 - 62.25 |
39.49 |
344.2% |
| Fair Value |
-76.94 - -76.94 |
-76.94 |
-965.52% |
| P/E |
(51.40) - (122.80) |
(86.64) |
-1074.6% |
| EV/EBITDA |
13.74 - 104.78 |
60.60 |
581.6% |
| EPV |
(91.28) - (120.81) |
(106.04) |
-1292.9% |
| DDM - Stable |
(10.88) - (27.25) |
(19.07) |
-314.5% |
| DDM - Multi |
(12.87) - (27.44) |
(17.75) |
-299.7% |
ViaSat Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,141.39 |
| Beta |
-0.93 |
| Outstanding shares (mil) |
128.39 |
| Enterprise Value (mil) |
6,394.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
18.71% |
| Cost of Debt |
5.50% |
| WACC |
6.08% |