investorscraft@gmail.com

Intrinsic Value of Viasat Inc. (VSAT)

Previous Close$17.12
Intrinsic Value
Upside potential
Previous Close
$17.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %5.8NaN
Revenue, $2556NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2712NaN
Operating income, $m-156NaN
EBITDA, $m344NaN
Interest expense (income), $mNaN
Earnings before tax, $m1134NaN
Tax expense, $m49NaN
Net income, $m1085NaN

BALANCE SHEET

Cash and short-term investments, $m1379NaN
Total assets, $m7730NaN
Adjusted assets (=assets-cash), $m6351NaN
Average production assets, $m4424NaN
Working capital, $m1288NaN
Total debt, $m2459NaN
Total liabilities, $m3870NaN
Total equity, $m3861NaN
Debt-to-equity ratio0.637NaN
Adjusted equity ratio0.397NaN

CASH FLOW

Net income, $m1085NaN
Depreciation, amort., depletion, $m500NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m368NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1077NaN
Free cash flow, $m1445NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1288
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount