|
End-of-day quote
NEO Exchange
2026-08-25
|
5-day change | 1st Jan Change | ||
| 7.660 CAD | +2.00% |
|
-0.13% | - |
| 08-25 | President Capital Management Adjusts Price Target on Vistra to $167 From $222 | MT |
| 08-25 | Analyst recommendations: AMD, Dynatrace, Elastic, Revolution Medicines… |  |
Company Valuation: Vistra Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,989 | 9,233 | 13,773 | 46,907 | 54,663 | 46,999 | - | - |
| Change | - | -15.99% | 49.18% | 240.57% | 16.53% | -14.02% | - | - |
| Enterprise Value (EV) 1 | 20,395 | 21,824 | 24,690 | 62,017 | 72,721 | 65,246 | 64,361 | 62,379 |
| Change | - | 7% | 13.13% | 151.18% | 17.26% | -10.28% | -1.36% | -3.08% |
| P/E | -8.46x | -7.12x | 10.8x | 19.7x | 74x | 14.6x | 13.5x | 12x |
| PBR | 1.29x | 1.84x | 2.55x | 8.41x | 10.7x | 8.31x | 6.35x | 4.75x |
| PEG | - | -0.3x | -0x | 0.2x | -1.1x | 0x | 1.7x | 0.9x |
| Capitalization / Revenue | 0.91x | 0.67x | 0.93x | 2.72x | 3.08x | 2.06x | 1.96x | 1.83x |
| EV / Revenue | 1.69x | 1.59x | 1.67x | 3.6x | 4.1x | 2.86x | 2.69x | 2.43x |
| EV / EBITDA | 10.7x | 7.29x | 6.02x | 11.2x | 12.5x | 9.02x | 8x | 7.1x |
| EV / EBIT | -13.5x | -19.8x | 9.11x | 15.2x | 38.2x | 12.7x | 11.4x | 10.4x |
| EV / FCF | -16.5x | -26.7x | 6.54x | 25x | 55.2x | 16.1x | 14.4x | 12.6x |
| FCF Yield | -6.07% | -3.74% | 15.3% | 4.01% | 1.81% | 6.21% | 6.97% | 7.96% |
| Dividend per Share 2 | 0.6 | 0.72 | 0.821 | 0.8735 | 0.9015 | 0.9562 | 1.019 | 1.093 |
| Rate of return | 2.64% | 3.1% | 2.13% | 0.63% | 0.56% | 0.68% | 0.73% | 0.78% |
| EPS 2 | -2.69 | -3.26 | 3.58 | 7 | 2.18 | 9.586 | 10.35 | 11.69 |
| Distribution rate | -22.3% | -22.1% | 22.9% | 12.5% | 41.4% | 9.97% | 9.85% | 9.35% |
| Net sales 1 | 12,077 | 13,728 | 14,779 | 17,224 | 17,738 | 22,829 | 23,965 | 25,640 |
| EBITDA 1 | 1,908 | 2,994 | 4,101 | 5,539 | 5,838 | 7,231 | 8,049 | 8,787 |
| EBIT 1 | -1,515 | -1,103 | 2,710 | 4,081 | 1,906 | 5,132 | 5,662 | 6,012 |
| Net income 1 | -1,274 | -1,377 | 1,343 | 2,467 | 752 | 3,270 | 3,439 | 3,802 |
| Net Debt 1 | 9,406 | 12,591 | 10,917 | 15,110 | 18,058 | 18,247 | 17,362 | 15,380 |
| Reference price 2 | 22.77 | 23.20 | 38.52 | 137.87 | 161.33 | 140.03 | 140.03 | 140.03 |
| Nbr of stocks (in thousands) | 482,628 | 397,954 | 357,552 | 340,226 | 338,825 | 335,635 | - | - |
| Announcement Date | 2/25/22 | 3/1/23 | 2/28/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31x | 5.23x | 38.28x | 0.21% | 254B | |
| 20.92x | 9.09x | 15.54x | 2.93% | 176B | |
| 19.91x | 4.08x | 11.25x | 3.6% | 152B | |
| 13.1x | 1.89x | 6.72x | 5.41% | 110B | |
| 20.08x | 5.86x | 12.86x | 3.37% | 103B | |
| 22x | 3.39x | 13.75x | 0.61% | 99.04B | |
| 18.07x | 5.58x | 11.24x | 3.57% | 95.04B | |
| 19.38x | 5.11x | 12.34x | 3.12% | 67.16B | |
| 18.66x | 6.26x | 13.15x | 3.99% | 58.85B | |
| Average | 20.35x | 5.17x | 15.01x | 2.98% | 123.91B | |
| Weighted average by Cap. | 21.87x | 5.32x | 18.17x | 2.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VST Stock
- ZVST Stock
- Valuation Vistra Corp.
Select your edition
All financial news and data tailored to specific country editions
