Viasat, Inc.
Bear Case (25th pct.)
-114.4% vs price
Base Case (Median)
-49.4% vs price
Bull Case (75th pct.)
21.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3.47 | -104.3% | High (40%) |
| EV/EBITDA | $136.52 | 67.7% | Medium (20%) |
| EV/FCF | $85.83 | 5.4% | Medium (20%) |
| Earnings Power Value | $-36.62 | -145.0% | Medium (50%) |
Based on 4 out of 8 methods, VSAT appears fairly valued at the current price of $81.41. The base case fair value of $41.18 implies 49.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.