investorscraft@gmail.com

Intrinsic ValueViasat, Inc. (VSAT)

Previous Close$38.11
Intrinsic Value
Upside potential
Previous Close
$38.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Viasat, Inc. operates as a global communications company specializing in satellite technology, broadband services, and secure networking solutions. The company serves diverse markets, including commercial aviation, government, and residential broadband, leveraging its proprietary satellite infrastructure to deliver high-speed connectivity. Viasat’s revenue model is anchored in subscription-based services, equipment sales, and government contracts, positioning it as a key player in the satellite communications sector. Its recent expansion into next-generation satellite constellations enhances its competitive edge against rivals like HughesNet and SpaceX’s Starlink. The company’s strategic focus on high-throughput satellites and global coverage underscores its ambition to capture market share in underserved regions. Viasat’s integration of Inmarsat’s assets further strengthens its maritime and aero connectivity offerings, reinforcing its leadership in mobility markets. This multi-pronged approach allows Viasat to balance growth across commercial and government verticals while navigating the capital-intensive nature of the industry.

Revenue Profitability And Efficiency

Viasat reported revenue of $4.28 billion for FY2024, reflecting its broad service portfolio and global footprint. However, the company posted a net loss of $1.07 billion, driven by high capital expenditures and integration costs. Operating cash flow of $688 million indicates some operational resilience, but negative free cash flow due to $1.54 billion in capex highlights ongoing investments in satellite infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -$9.12 underscores significant earnings pressure, partly attributable to debt servicing and expansion costs. Viasat’s capital efficiency remains constrained by the long gestation periods of satellite projects, though its revenue diversification mitigates some risks. The company’s ability to monetize its expanded satellite capacity will be critical to improving returns in coming years.

Balance Sheet And Financial Health

Viasat’s balance sheet shows $1.90 billion in cash against $7.64 billion in total debt, reflecting a leveraged position post-Inmarsat acquisition. While liquidity appears manageable, the debt burden could limit flexibility if operational cash flows fail to stabilize. The lack of dividends aligns with its reinvestment-focused strategy, prioritizing growth over shareholder returns in the near term.

Growth Trends And Dividend Policy

Growth is driven by satellite launches and mobility segment expansion, though profitability lags due to upfront costs. The company has no dividend policy, redirecting cash toward debt reduction and network upgrades. Long-term trends in global connectivity demand and government contracts offer tailwinds, but execution risks persist.

Valuation And Market Expectations

The market likely discounts Viasat’s shares due to sustained losses and high leverage, despite its strategic assets. Valuation hinges on successful integration of Inmarsat and scalability of its satellite fleet. Investors may await clearer profitability signals before assigning higher multiples.

Strategic Advantages And Outlook

Viasat’s proprietary technology and first-mover advantage in high-throughput satellites provide differentiation. Near-term challenges include debt management and operational synergies, but its global infrastructure positions it for long-term growth in connectivity markets. The outlook remains cautiously optimistic, contingent on execution and demand trends.

Sources

Viasat FY2024 10-K, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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