As of 2025-07-04, the Intrinsic Value of ViaSat Inc (VSAT) is 49.76 USD. This ViaSat valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.28 USD, the upside of ViaSat Inc is 205.60%.
The range of the Intrinsic Value is 18.93 - 102.82 USD
Based on its market price of 16.28 USD and our intrinsic valuation, ViaSat Inc (VSAT) is undervalued by 205.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (44.10) - 230.36 | (40.00) | -345.7% |
| DCF (Growth 10y) | (35.44) - 1,114.92 | (18.30) | -212.4% |
| DCF (EBITDA 5y) | 18.93 - 102.82 | 49.76 | 205.6% |
| DCF (EBITDA 10y) | (1.22) - 131.43 | 40.07 | 146.1% |
| Fair Value | -111.32 - -111.32 | -111.32 | -783.80% |
| P/E | (116.67) - (138.49) | (129.91) | -898.0% |
| EV/EBITDA | 82.86 - 256.23 | 129.67 | 696.5% |
| EPV | (50.31) - (71.31) | (60.81) | -473.5% |
| DDM - Stable | (24.43) - (58.08) | (41.25) | -353.4% |
| DDM - Multi | 0.46 - 1.07 | 0.68 | -95.8% |
| Market Cap (mil) | 2,102.07 |
| Beta | 0.35 |
| Outstanding shares (mil) | 129.12 |
| Enterprise Value (mil) | 7,526.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 13.83% |
| Cost of Debt | 13.93% |
| WACC | 11.90% |