|
Market Closed -
NYSE
16:00:03 2026-10-01 EDT
|
Pre-market 19:38:43 | |||
| 139.75 USD | +1.01% |
|
139.88 | +0.09% |
| 09-30 | The Data Just Got Messier |  |
| 09-30 | Scotiabank Adjusts Price Target on Vistra to $207 From $298, Keeps Sector Outperform Rating | MT |
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 | 46,905 | - | - |
| Change | - | -15.99% | 49.18% | 240.57% | 16.53% | -14.19% | - | - |
| Enterprise Value (EV) 1 | 20,395 | 21,824 | 24,690 | 62,017 | 72,721 | 65,152 | 64,267 | 62,285 |
| Change | - | 7% | 13.13% | 151.18% | 17.26% | -10.41% | -1.36% | -3.08% |
| P/E | -8.46x | -7.12x | 10.8x | 19.7x | 74x | 14.6x | 13.5x | 11.9x |
| PBR | 1.29x | 1.84x | 2.55x | 8.41x | 10.7x | 8.53x | 6.44x | 4.77x |
| PEG | - | -0.3x | -0x | 0.2x | -1.1x | 0x | 1.66x | 0.9x |
| Capitalization / Revenue | 0.91x | 0.67x | 0.93x | 2.72x | 3.08x | 2.08x | 1.94x | 1.8x |
| EV / Revenue | 1.69x | 1.59x | 1.67x | 3.6x | 4.1x | 2.89x | 2.66x | 2.4x |
| EV / EBITDA | 10.7x | 7.29x | 6.02x | 11.2x | 12.5x | 8.98x | 7.99x | 7.06x |
| EV / EBIT | -13.5x | -19.8x | 9.11x | 15.2x | 38.2x | 12.7x | 11.4x | 10.3x |
| EV / FCF | -16.5x | -26.7x | 6.54x | 25x | 55.2x | 16.2x | 14.4x | 12.7x |
| FCF Yield | -6.07% | -3.74% | 15.3% | 4.01% | 1.81% | 6.17% | 6.96% | 7.89% |
| Dividend per Share 2 | 0.6 | 0.72 | 0.821 | 0.8735 | 0.9015 | 0.9753 | 1.018 | 1.092 |
| Rate of return | 2.64% | 3.1% | 2.13% | 0.63% | 0.56% | 0.7% | 0.73% | 0.78% |
| EPS 2 | -2.69 | -3.26 | 3.58 | 7 | 2.18 | 9.578 | 10.36 | 11.75 |
| Distribution rate | -22.3% | -22.1% | 22.9% | 12.5% | 41.4% | 10.2% | 9.83% | 9.29% |
| Net sales 1 | 12,077 | 13,728 | 14,779 | 17,224 | 17,738 | 22,536 | 24,191 | 25,987 |
| EBITDA 1 | 1,908 | 2,994 | 4,101 | 5,539 | 5,838 | 7,257 | 8,046 | 8,818 |
| EBIT 1 | -1,515 | -1,103 | 2,710 | 4,081 | 1,906 | 5,125 | 5,655 | 6,019 |
| Net income 1 | -1,274 | -1,377 | 1,343 | 2,467 | 752 | 3,265 | 3,441 | 3,824 |
| 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 | 139.75 | 139.75 | 139.75 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.44x | 2.87x | 8.91x | 0.7% | 46.44B | |
| 30.98x | 5.2x | 38.08x | 0.21% | 253B | |
| 18.81x | 8.57x | 14.79x | 3.27% | 158B | |
| 20.21x | 4.16x | 11.44x | 3.53% | 152B | |
| 19.27x | 10.9x | 14.22x | 3.67% | 104B | |
| 12.02x | 1.8x | 6.38x | 5.9% | 98.57B | |
| 18.54x | 5.6x | 12.29x | 3.67% | 95.35B | |
| 20.1x | 3.1x | 12.61x | 0.67% | 90B | |
| 16.9x | 5.4x | 10.83x | 3.82% | 88.89B | |
| 18.44x | 5x | 12.09x | 3.24% | 64.59B | |
| Average | 18.97x | 5.26x | 14.17x | 2.87% | 115.09B | |
| Weighted average by Cap. | 20.86x | 5.53x | 17.63x | 2.66% |
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
- Valuation Vistra Corp.
Select your edition
All financial news and data tailored to specific country editions
