VSAT
ViaSat Inc
Price:  
18.41 
USD
Volume:  
1,419,290.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ViaSat Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of ViaSat Inc (VSAT) is 80.45 USD. This ViaSat valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 18.41 USD, the upside of ViaSat Inc is %.

The range of the Intrinsic Value is 40.89 - 131.15 USD

18.41 USD
Stock Price
80.45 USD
Intrinsic Value
Intrinsic Value Details

ViaSat Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (952.42) - (108.36) (157.34) -954.7%
DCF (Growth 10y) (57.19) - (5.12) (54.41) -395.6%
DCF (EBITDA 5y) 40.89 - 131.15 80.45 337.0%
DCF (EBITDA 10y) 84.96 - 242.62 151.96 725.4%
Fair Value 45.52 - 45.52 45.52 147.28%
P/E 36.02 - 66.72 51.26 178.4%
EV/EBITDA (28.86) - 280.63 66.70 262.3%
EPV (106.91) - (129.09) (118.00) -740.9%
DDM - Stable 19.75 - 63.64 41.70 126.5%
DDM - Multi 25.75 - 64.33 36.76 99.7%

ViaSat Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,307.14
Beta 0.76
Outstanding shares (mil) 125.32
Enterprise Value (mil) 8,021.33
Market risk premium 4.60%
Cost of Equity 8.48%
Cost of Debt 5.50%
WACC 6.12%