Company Valuation: Vast Renewables Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 - - 68.34 2.098
Change - - - -96.93%
Enterprise Value (EV) - - 70.51 5.065
Change - - - -92.82%
P/E -3.47x -1.5x -0.13x -0.46x
PBR - -0.78x -8.23x -0.47x
PEG - -0x -0x 0x
Capitalization / Revenue - - 200x 0.15x
EV / Revenue - - 0x 0x
EV / EBITDA - - -0x -0x
EV / EBIT - - -0x -0x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -2.882 -7.081 -17.5 -0.1512
Distribution rate - - - -
Net sales 1 1.917 0.919 0.342 14.33
EBITDA 1 -4.632 -12.91 -20.28 -6.759
EBIT 1 -4.679 -12.93 -20.3 -6.799
Net income 1 -6.193 -15.22 -293.4 -4.531
Net Debt - 24.94 2.173 2.967
Reference price 2 10.000000 10.640000 2.280000 0.070000
Nbr of stocks (in thousands) - - 29,974 29,974
Announcement Date 9/9/24 A 9/9/24 A 9/9/24 A 10/23/25 A
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36.73x6.48x47.46x0.18% 303B
21.5x9.1x14.99x2.88% 180B
21.18x4.34x11.79x3.43% 162B
13.65x1.95x6.84x5.25% 113B
21.02x5.9x13.04x3.25% 105B
22.49x3.35x13.44x0.61% 98.39B
18.3x5.61x11.18x3.55% 96.3B
20.43x5.22x12.55x2.97% 70.9B
18.9x6.31x13.51x3.92% 59.84B
Average 21.58x 5.36x 16.09x 2.89% 131.99B
Weighted average by Cap. 24.18x 5.69x 21.23x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VSTT.F Stock
  4. VSTE Stock
  5. Valuation Vast Renewables Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!