Vistra Corp. (VST)
NYSE: VST · Real-Time Price · USD
138.40
-1.35 (-0.97%)
Oct 2, 2026, 3:32 PM EDT - Market open
Vistra Ratios and Metrics
Market cap in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 46,452 | 54,663 | 46,907 | 13,773 | 9,233 | 10,989 | |
Market Cap Growth | -30.02% | 16.53% | 240.57% | 49.18% | -15.99% | 14.28% |
Enterprise Value | 66,525 | 75,384 | 67,513 | 26,577 | 23,616 | 22,516 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 23.59 | 72.69 | 19.01 | 10.26 | - | - |
PS Ratio | 2.40 | 3.08 | 2.72 | 0.93 | 0.67 | 0.91 |
PB Ratio | 15.62 | 10.70 | 8.40 | 2.59 | 1.88 | 1.33 |
P/FCF Ratio | 20.48 | 41.47 | 18.88 | 3.65 | - | - |
P/OCF Ratio | 9.02 | 13.43 | 10.28 | 2.53 | 19.04 | - |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
EV/Sales Ratio | 3.45 | 4.25 | 3.92 | 1.80 | 1.72 | 1.86 |
EV/EBITDA Ratio | 9.97 | 14.42 | 9.92 | 5.68 | 25.98 | 40.07 |
EV/EBIT Ratio | 17.43 | 34.06 | 16.38 | 9.66 | - | - |
EV/FCF Ratio | 29.38 | 57.20 | 27.17 | 7.04 | - | - |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Debt / Equity Ratio | 3.73 | 4.12 | 3.36 | 2.77 | 2.73 | 1.36 |
Debt / EBITDA Ratio | 3.09 | 3.98 | 2.71 | 3.09 | 13.60 | 17.83 |
Debt / FCF Ratio | 9.09 | 15.97 | 7.54 | 3.90 | - | - |
Net Debt / Equity Ratio | 3.65 | 3.96 | 3.14 | 2.11 | 2.62 | 1.19 |
Net Debt / EBITDA Ratio | 3.02 | 3.87 | 2.58 | 2.39 | 14.17 | 17.61 |
Net Debt / FCF Ratio | 8.90 | 15.37 | 7.05 | 2.97 | -15.79 | -7.99 |
Quick Ratio | 0.26 | 0.26 | 0.38 | 0.53 | 0.26 | 0.56 |
Current Ratio | 0.97 | 0.78 | 0.96 | 1.19 | 1.08 | 1.35 |
Asset Turnover | 0.48 | 0.45 | 0.49 | 0.45 | 0.44 | 0.44 |
Return on Equity (ROE) | 42.96% | 17.66% | 51.57% | 29.14% | -18.32% | -15.18% |
Return on Assets (ROA) | 5.89% | 3.49% | 7.28% | 5.23% | -2.21% | -3.31% |
Return on Capital Employed (ROCE) | 11.90% | 7.40% | 14.00% | 11.90% | -4.90% | -6.10% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '26 Oct 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Earnings Yield | 4.39% | 1.73% | 5.67% | 10.84% | -13.29% | -11.59% |
FCF Yield | 4.88% | 2.41% | 5.30% | 27.42% | -8.84% | -11.27% |
Dividend Yield | 0.66% | 0.56% | 0.64% | 2.17% | 3.27% | 2.85% |
Payout Ratio | 15.58% | 52.75% | 17.98% | 31.01% | - | - |
Buyback Yield / Dilution | -0.45% | 1.96% | 6.03% | 11.19% | 12.39% | 1.81% |
Total Shareholder Return | 0.22% | 2.52% | 6.67% | 13.36% | 15.67% | 4.66% |