Vistra Corp. (VST)

NYSE: VST · Real-Time Price · USD

133.45

+2.27 (1.73%)

At close: Nov 11, 2026, 4:00 PM EST

130.80

-2.65 (-1.99%)

After-hours: Nov 11, 2026, 7:59 PM EST

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	Nov '26 Nov 11, 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
Market Capitalization	45,292	54,663	46,907	13,773	9,233	10,989
Market Cap Growth	-30.01%	16.53%	240.57%	49.18%	-15.99%	14.28%
Enterprise Value	64,316	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	Nov '26 Nov 11, 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	18.07	72.69	19.01	10.26	-	-
PS Ratio	2.20	3.08	2.72	0.93	0.67	0.91
PB Ratio	11.66	10.70	8.40	2.59	1.88	1.33
P/FCF Ratio	17.37	41.47	18.88	3.65	-	-
P/OCF Ratio	7.86	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	Nov '26 Nov 11, 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	3.12	4.25	3.92	1.80	1.72	1.86
EV/EBITDA Ratio	8.18	14.42	9.92	5.68	25.98	40.07
EV/EBIT Ratio	13.58	34.06	16.38	9.66	-	-
EV/FCF Ratio	24.67	57.20	27.17	7.04	-	-

Financial Efficiency

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '26 Nov 11, 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	3.37	4.12	3.36	2.77	2.73	1.36
Debt / EBITDA Ratio	2.77	3.98	2.71	3.09	13.60	17.83
Debt / FCF Ratio	8.35	15.97	7.54	3.90	-	-
Net Debt / Equity Ratio	2.94	3.96	3.14	2.11	2.62	1.19
Net Debt / EBITDA Ratio	2.42	3.87	2.58	2.39	14.17	17.61
Net Debt / FCF Ratio	7.30	15.37	7.05	2.97	-15.79	-7.99
Quick Ratio	0.48	0.26	0.38	0.53	0.26	0.56
Current Ratio	1.16	0.78	0.96	1.19	1.08	1.35
Asset Turnover	0.50	0.45	0.49	0.45	0.44	0.44
Return on Equity (ROE)	46.33%	17.66%	51.57%	29.14%	-18.32%	-15.18%
Return on Assets (ROA)	7.13%	3.49%	7.28%	5.23%	-2.21%	-3.31%
Return on Capital Employed (ROCE)	14.10%	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	Nov '26 Nov 11, 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	5.53%	1.73%	5.67%	10.84%	-13.29%	-11.59%
FCF Yield	5.76%	2.41%	5.30%	27.42%	-8.84%	-11.27%
Dividend Yield	0.69%	0.56%	0.63%	2.09%	3.06%	2.56%
Payout Ratio	12.43%	52.75%	17.98%	31.01%	-	-
Buyback Yield / Dilution	1.81%	1.96%	6.03%	11.19%	12.39%	1.81%
Total Shareholder Return	2.50%	2.52%	6.66%	13.28%	15.45%	4.37%

SEC Filings: 10-K · 10-Q