NYSE
VST
Last Price
US $148.13
KEY FIGURES
MKT CAP
$49.9B
EPS
TTM
$6.53
PEG
TTM
N/M
P/E
TTM
22.68x
P/S
TTM
3.15x
YIELD
0.61%
GROWTH
Revenue Y/Y
8.94%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $148.13
—
Default assumptions
EBITDA Multiple
Fair Value
Market $148.13
-65.73%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
Vistra Corp. cash flow to debt ratio of 19.96% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial risk - Healthy cash flow growth.
Vistra Corp.'s free cash flow has decreased -94.81% from $2.48G last year to $129.00M, signaling decreasing performance
Financial stability - Healthy debt to equity ratio.
Vistra Corp.'s debt to equity ratio is 0.00, which means that the company's assets are healthy financed, signaling financial stability. READ MORE: A ratio under 0.60 means the company finances its assets with own equity, signaling financial stability and good management.
Financial stability - Healthy debt to equity ratio development.
Vistra Corp.'s debt has decreased relative to shareholder equity from 3.12 last year to 0.00 today, signaling strengthened financials
Financial risk - Net debt/EBITDA.
Vistra Corp. has a net debt to EBITDA ratio of 3.73x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial risk - ICR.
Vistra Corp.'s interest coverage ratio is 0.33, which means that the company struggles to meet interest obligations, signaling financial risk.
Financial stability - Profit margin growth.
Vistra Corp.'s profit margin has increased (1.19%) in the last year from 13.72% to 13.89%, signaling increasing performance
Financial risk - Short term assets vs short term liabilities.
Vistra Corp.'s short-term liabilities of $11.81G exceed its short-term assets of $9.18G, signaling financial risk
Increasing performance - ROA.
Vistra Corp.'s return on assets of 5.21% is higher than the 5.00% threshold, indicating efficient asset utilization
Increasing performance - Absolute return on equity.
Vistra Corp.'s return on equity of 41.48%, is higher than 15.00%, indicating good performance
Increasing performance - Earnings quality.
Vistra Corp.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
Vistra Corp. had positive net income in 3.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Vistra Corp. has positive free cash flow, indicating the company generates cash after capital expenditures
Decreasing performance - FCF yield.
Vistra Corp. has a free cash flow yield of 0.26%, which is below the 2.00% threshold, indicating limited cash return relative to market value
Decreasing performance - Healthy earnings growth.
Vistra Corp.'s yearly earnings has decreased -64.50% since last year from $2.66G to $944.00M, signaling decreasing performance
Decreasing performance - Healthy revenue growth.
Vistra Corp.'s yearly revenue has decreased -12.41% since last year from $19.38G to $16.97G, signaling decreasing performance
Decreasing performance - ROIC.
ROIC 0.87% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
Decreasing performance - 3-year revenue CAGR.
Vistra Corp.'s 3-year revenue CAGR of -1.64% is negative, indicating declining revenue over the past 3 years
Increasing performance - Revenue consistency.
Vistra Corp. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
Vistra Corp. had positive ROE in 3.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
Vistra Corp. has insufficient data to evaluate this check.
Undervalued - Earnings yield.
Vistra Corp. has an earnings yield of 4.41%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Overvalued - EBITDA valuation.
Vistra Corp. is overvalued relative to its fair value price of 50.77 based on EBITDA multiple model
Undervalued - EV/EBITDA.
Vistra Corp. has an EV/EBITDA ratio of 13.24x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Overvalued - PEG ratio value.
Vistra Corp. has no meaningful EPS growth rate; PEG ratio cannot be computed.
Overvalued - P/B ratio.
Vistra Corp. has a price-to-book ratio of 9.16x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Undervalued - P/S ratio.
Vistra Corp. has a price-to-sales ratio of 3.15x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
55.76%
Return on equity
ROIC: 0.87%
Valuation History
59.8X
Price to Earnings
EV/EBITDA: 10.7X
Cash flow
Profit margin
10.67%
(FY vs FY)
Cash flow Y/Y
-42.64%
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $148.13
7.82%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.