Vistra Corp. (VST)

Vistra 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	Mar 28, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	40,354	46,907	13,773	9,233	10,989	9,616
Market Cap Growth	240.57%	240.57%	49.18%	-15.99%	14.28%	-14.18%
Enterprise Value	56,545	67,513	26,577	23,616	22,516	19,784
PE Ratio	17.01	19.01	10.26	-	-	15.12
PS Ratio	2.38	2.72	0.93	0.67	0.91	0.84
PB Ratio	13.07	8.40	2.59	1.88	1.33	1.15
P/FCF Ratio	16.24	18.88	3.65	-	-	4.63
P/OCF Ratio	8.84	10.28	2.53	19.04	-	2.88
EV/Sales Ratio	3.28	3.92	1.80	1.72	1.86	1.73
EV/EBITDA Ratio	8.36	9.98	5.73	25.98	40.07	5.09
EV/EBIT Ratio	13.86	16.54	9.81	-	-	10.58
EV/FCF Ratio	22.75	27.17	7.04	-	-	9.52
Debt / Equity Ratio	3.12	3.12	2.77	2.73	1.36	1.23
Debt / EBITDA Ratio	2.54	2.54	3.11	13.60	17.83	2.60
Debt / FCF Ratio	7.01	7.01	3.90	-	-	4.96
Quick Ratio	0.38	0.38	0.53	0.26	0.56	0.56
Current Ratio	0.96	0.96	1.19	1.08	1.35	1.13
Asset Turnover	0.49	0.49	0.45	0.44	0.44	0.44
Return on Equity (ROE)	51.57%	51.57%	29.14%	-18.32%	-15.18%	7.65%
Return on Assets (ROA)	7.21%	7.21%	5.15%	-2.21%	-3.31%	4.51%
Return on Capital (ROIC)	11.85%	11.85%	8.82%	-3.64%	-4.75%	6.13%
Return on Capital Employed (ROCE)	13.90%	13.90%	11.70%	-	-	8.40%
Earnings Yield	6.11%	5.67%	10.84%	-13.29%	-11.59%	6.61%
Earnings Yield	6.11%	5.67%	10.84%	-13.29%	-11.59%	6.61%
FCF Yield	6.16%	5.30%	27.42%	-8.84%	-11.27%	21.61%
Dividend Yield	0.74%	0.64%	2.15%	3.25%	2.83%	3.04%
Payout Ratio	12.60%	17.98%	31.01%	-	-	41.82%
Buyback Yield / Dilution	6.03%	6.03%	11.19%	12.39%	1.81%	1.77%
Total Shareholder Return	6.77%	6.67%	13.34%	15.64%	4.63%	4.81%

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.

SEC Filings: 10-K · 10-Q