|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 173.70 USD | +0.65% |
|
+2.89% | +8.12% |
| 01:44pm | Exchange-Traded Funds, Equity Futures Lower Pre-Bell Tuesday as Earnings Season Kicks Off | MT |
| 09:41am | Vistra Prices $2.25 Billion Private Debt Offering; Shares Up Pre-Bell | MT |
Company Valuation: Vistra Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,616 | 10,989 | 9,233 | 13,773 | 46,907 | 58,475 | 58,475 | - |
| Change | - | 14.28% | -15.99% | 49.18% | 240.57% | 24.66% | 0% | - |
| Enterprise Value (EV) 1 | 18,840 | 20,395 | 21,824 | 24,690 | 62,017 | 75,434 | 74,943 | 72,873 |
| Change | - | 8.25% | 7% | 13.13% | 151.18% | 21.63% | -0.65% | -2.76% |
| P/E ratio | 15.1x | -8.46x | -7.12x | 10.8x | 19.7x | 35.2x | 19.6x | 16.1x |
| PBR | 1.15x | 1.29x | 1.84x | 2.55x | 8.41x | 11.8x | 8.05x | 7.26x |
| PEG | - | 0x | -0.3x | -0x | 0.2x | -1.2x | 0.2x | 0.7x |
| Capitalization / Revenue | 0.84x | 0.91x | 0.67x | 0.93x | 2.72x | 2.94x | 2.57x | 2.38x |
| EV / Revenue | 1.65x | 1.69x | 1.59x | 1.67x | 3.6x | 3.79x | 3.29x | 2.97x |
| EV / EBITDA | 5.11x | 10.7x | 7.29x | 6.02x | 11.2x | 12.7x | 10.4x | 9.08x |
| EV / EBIT | 11.5x | -13.5x | -19.8x | 9.11x | 15.2x | 21.7x | 15.1x | 13x |
| EV / FCF | 7.34x | -16.5x | -26.7x | 6.54x | 25x | 24.9x | 19.9x | 15.1x |
| FCF Yield | 13.6% | -6.07% | -3.74% | 15.3% | 4.01% | 4.02% | 5.02% | 6.64% |
| Dividend per Share 2 | 0.54 | 0.6 | 0.72 | 0.821 | 0.8735 | 0.923 | 0.9619 | 1.027 |
| Rate of return | 2.75% | 2.64% | 3.1% | 2.13% | 0.63% | 0.53% | 0.56% | 0.6% |
| EPS 2 | 1.3 | -2.69 | -3.26 | 3.58 | 7 | 4.896 | 8.809 | 10.71 |
| Distribution rate | 41.5% | -22.3% | -22.1% | 22.9% | 12.5% | 18.8% | 10.9% | 9.59% |
| Net sales 1 | 11,443 | 12,077 | 13,728 | 14,779 | 17,224 | 19,893 | 22,775 | 24,526 |
| EBITDA 1 | 3,685 | 1,908 | 2,994 | 4,101 | 5,539 | 5,917 | 7,190 | 8,024 |
| EBIT 1 | 1,637 | -1,515 | -1,103 | 2,710 | 4,081 | 3,472 | 4,959 | 5,617 |
| Net income 1 | 636 | -1,274 | -1,377 | 1,343 | 2,467 | 1,675 | 2,949 | 3,524 |
| Net Debt 1 | 9,224 | 9,406 | 12,591 | 10,917 | 15,110 | 16,959 | 16,468 | 14,399 |
| Reference price 2 | 19.66 | 22.77 | 23.20 | 38.52 | 137.87 | 172.58 | 172.58 | 172.58 |
| Nbr of stocks (in thousands) | 489,134 | 482,628 | 397,954 | 357,552 | 340,226 | 338,825 | 338,825 | - |
| Announcement Date | 26/02/21 | 25/02/22 | 01/03/23 | 28/02/24 | 27/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.25x | 3.79x | 12.75x | 0.53% | 58.47B | |
| 83.21x | 4.41x | 49.59x | 0.15% | 174B | |
| 23.01x | 9.03x | 15.5x | 2.79% | 169B | |
| 19.03x | 3.64x | 10.55x | 3.73% | 142B | |
| 35.51x | 5.24x | 23.86x | 0.46% | 122B | |
| 13.73x | 1.93x | 6.64x | 5.21% | 109B | |
| 20.66x | 5.82x | 12.95x | 3.4% | 95.51B | |
| 18.44x | 5.57x | 11.45x | 3.64% | 90.76B | |
| 18.85x | 5.08x | 12.38x | 3.21% | 62.26B | |
| 16.96x | 6.03x | 12.71x | 4.57% | 49.86B | |
| Average | 28.47x | 5.05x | 16.84x | 2.77% | 107.18B | |
| Weighted average by Cap. | 32.26x | 5.18x | 19.38x | 2.58% |
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
- Equities
- VST Stock
- Valuation Vistra Corp.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition