NYSE
VST
Last Price
US $146.4
KEY FIGURES
MKT CAP
$49.4B
EPS
TTM
$6.53
EPS Growth (1Y)
-68.43%
PEG
TTM
2.00x
P/E
TTM
22.42x
P/S
TTM
3.11x
YIELD
0.62%
GROWTH (5Y CAGR)
Revenue
8.94%
EBITDA
Cash Flow (DCF)
Fair Value
Market $146.4
—
Default assumptions
EBITDA Multiple
Fair Value
Market $146.4
-65.32%
Default assumptions
Valuation
Financial
Performance
Cash flow to 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.
Free cash flow growth
Vistra Corp.'s free cash flow has decreased 94.81% from $2.48B last year to $129.00M, signaling decreasing performance
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.
Debt-to-equity trend
Vistra Corp.'s debt has decreased relative to shareholder equity from 3.12 last year to 0.00 today, signaling strengthened financials
Net debt to 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
Interest coverage
Vistra Corp.'s interest coverage ratio is 0.33, which means that the company struggles to meet interest obligations, signaling financial risk.
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
Current ratio
Vistra Corp.'s short-term liabilities of $11.81B exceed its short-term assets of $9.18B, signaling financial risk
Return on assets
Vistra Corp.'s return on assets of 5.21% is higher than the 5.00% threshold, indicating efficient asset utilization
Return on equity
Vistra Corp.'s return on equity of 41.48%, is higher than 15.00%, indicating good performance
Earnings quality
Vistra Corp.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
Vistra Corp. had positive net income in 3 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
Vistra Corp. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
Vistra Corp. has a free cash flow yield of 0.27%, which is below the 2.00% threshold, indicating limited cash return relative to market value
Earnings growth
Vistra Corp.'s yearly earnings has decreased 64.50% since last year from $2.66B to $944.00M, signaling decreasing performance
Revenue growth
Vistra Corp.'s yearly revenue has decreased 12.41% since last year from $19.38B to $16.97B, signaling decreasing performance
Return on invested capital
ROIC 0.92% (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.
3-year revenue CAGR
Vistra Corp.'s 3-year revenue CAGR of -1.64% is negative, indicating declining revenue over the past 3 years
Revenue consistency
Vistra Corp. had revenue growth in 3 out of 5 years, indicating consistent revenue performance
Return on equity consistency
Vistra Corp. had positive ROE in 3 out of 5 years, indicating consistent and reliable returns on equity
Cash Flow Valuation (DCF)
Vistra Corp. has insufficient data to evaluate this check.
Earnings yield (TTM)
Vistra Corp. has an earnings yield of 4.57%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
EBITDA Valuation
Vistra Corp. is overvalued relative to its fair value price of 50.77 based on EBITDA multiple model
EV/EBITDA (FY)
Vistra Corp. has an EV/EBITDA ratio of 12.90x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
Vistra Corp. has a PEG-ratio over 1 which is considered overvalued
Price-to-book ratio (FY)
Vistra Corp. has a price-to-book ratio of 8.84x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Price-to-sales ratio (TTM)
Vistra Corp. has a price-to-sales ratio of 3.04x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
41.48%
Return on equity
ROIC: 0.87%
Valuation History
24.4X
Price to Earnings
EV/EBITDA: 10.6X
Cash flow
Profit margin
10.67%
Cash flow
-42.64%
EARNINGS FV (GRAHAM)
Fair Value
Market $146.4
9.09%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.