Vistra Corp. (VST)

Accolade Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 13, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	69,553	46,907	13,773	9,233	10,989	9,616
Market Cap Growth	120.14%	240.57%	49.18%	-15.99%	14.28%	-14.18%
Enterprise Value	87,149	67,513	26,577	23,616	22,516	19,784
PE Ratio	32.21	19.01	10.26	-	-	15.12
PS Ratio	3.78	2.72	0.93	0.67	0.91	0.84
PB Ratio	29.66	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	42.08	18.88	3.65	-	-	4.63
P/OCF Ratio	16.46	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	4.71	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	13.06	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	24.03	16.54	9.81	-	-	10.58
EV/FCF Ratio	52.72	27.17	7.04	-	-	9.52
Debt / Equity Ratio	3.74	3.12	2.77	2.73	1.36	1.23
Debt / EBITDA Ratio	2.67	2.54	3.11	13.60	17.83	2.60
Debt / FCF Ratio	10.94	7.01	3.90	-	-	4.96
Quick Ratio	0.29	0.38	0.53	0.26	0.56	0.56
Current Ratio	0.90	0.96	1.19	1.08	1.35	1.13
Asset Turnover	0.48	0.49	0.45	0.44	0.44	0.44
Return on Equity (ROE)	39.30%	51.57%	29.14%	-18.32%	-15.18%	7.65%
Return on Assets (ROA)	5.87%	7.21%	5.15%	-2.21%	-3.31%	4.51%
Return on Capital (ROIC)	9.60%	11.85%	8.82%	-3.64%	-4.75%	6.13%
Return on Capital Employed (ROCE)	12.60%	13.90%	11.70%	-	-	8.40%
Earnings Yield	3.16%	5.67%	10.84%	-13.29%	-11.59%	6.61%
Earnings Yield	3.16%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	2.38%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.44%	0.64%	2.16%	3.25%	2.83%	3.05%
Payout Ratio	14.06%	17.98%	31.01%	-	-	41.82%
Buyback Yield / Dilution	4.75%	6.03%	11.19%	12.39%	1.81%	1.77%
Total Shareholder Return	5.19%	6.67%	13.34%	15.65%	4.64%	4.82%

Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.

SEC Filings: 10-K · 10-Q