Vistra Corp
NYSE:VST

Watchlist Manager
Vistra Corp Logo
Vistra Corp
NYSE:VST
Watchlist
Price: 170.2 USD 1.16% Market Closed
Market Cap: 57.7B USD
Section:
 

Relative Value

The Relative Value of one VST stock under the Base Case scenario is hidden USD. Compared to the current market price of 170.2 USD, Vistra Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VST Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

3.4
P/S
P/S
Price to Sales
3.4
vs History
11
vs Industry
31
Median 3Y
2
Median 5Y
0.8
Industry
1.7
Forward
2.9
More Details
60
P/E
P/E
Price to Earnings
60
vs History
7
vs Industry
30
Median 3Y
18.9
Median 5Y
10
Industry
15.1
Forward
30.4
More Details
14.4
P/OCF
P/OCF
Price to OCF
14.4
vs History
28
vs Industry
28
Median 3Y
9.6
Median 5Y
7.9
Industry
7.4
More Details
49.5
P/FCFE
P/FCFE
Price to FCFE
49.5
vs History
9
vs Industry
26
Median 3Y
6.1
Median 5Y
-8.1
Industry
14.6
More Details
11.1
P/B
P/B
Price to Book Value
11.1
vs History
11
vs Industry
3
Median 3Y
4.7
Median 5Y
1.8
Industry
1.4
More Details
4.4
EV/S
EV/S
Enterprise Value to Sales
4.4
vs History
9
vs Industry
38
Median 3Y
3
Median 5Y
1.7
Industry
2.9
Forward
3.8
More Details
4.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.4
vs History
9
vs Industry
77
Median 3Y
0
Median 5Y
0
Industry
7.9
More Details
14.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.8
vs History
28
vs Industry
49
Median 3Y
10.6
Median 5Y
10.6
Industry
10.6
Forward
12.6
More Details
35.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
35.6
vs History
9
vs Industry
40
Median 3Y
16.4
Median 5Y
9.2
Industry
15.3
Forward
21
More Details
18.8
EV/OCF
EV/OCF
Enterprise Value to OCF
18.8
vs History
33
vs Industry
33
Median 3Y
13.6
Median 5Y
13.7
Industry
11.3
More Details
178.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
178.6
vs History
9
vs Industry
11
Median 3Y
32.3
Median 5Y
10.5
Industry
16.8
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
11
vs Industry
16
Median 3Y
1.2
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

VST Competitors Multiples
Vistra Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vistra Corp
NYSE:VST
57.6B USD 3.4 60 14.8 35.6
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.1 9 13.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5.1 23.3 14.8 18.9
CN
CGN Power Co Ltd
SZSE:003816
193.4B CNY 2.3 20.6 16.5 16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
177.5B CNY 2.2 20.6 20.5 20.5
TH
Gulf Energy Development PCL
SET:GULF
620B THB 5.1 29 34.7 42.6
US
Talen Energy Corp
NASDAQ:TLN
17.1B USD 7.4 75.6 31.4 79.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
108.9B CNY 2 16.7 14.4 14.4
CN
Huaneng Power International Inc
SSE:600011
108.3B CNY 0.5 9.3 12.5 12.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vistra Corp
NYSE:VST
Average EV/EBITDA: 24.2
14.8
5%
3
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.8
14%
1.1
CN
CGN Power Co Ltd
SZSE:003816
16.5
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.7
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.4
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
26%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.5
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vistra Corp
NYSE:VST
Average EV/EBIT: 34.9
35.6
10%
3.6
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.7
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.9
13%
1.5
CN
CGN Power Co Ltd
SZSE:003816
16.5
1%
16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.6
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
79.8
107%
0.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
3%
4.8
CN
Huaneng Power International Inc
SSE:600011
12.5
7%
1.8

See Also

Summary
VST intrinsic value, competitors valuation, and company profile.
DCF Valuation
VST stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VST stock valuation using valuation multiples.
Wall Street Estimates
VST price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VST stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.