Vistra Corp
SWB:0V6

Watchlist Manager
Vistra Corp Logo
Vistra Corp
SWB:0V6
Watchlist
Price: 173.45 EUR 11.19% Market Closed
Market Cap: 25.1B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one 0V6 stock under the Base Case scenario is 190.76 EUR. Compared to the current market price of 173.45 EUR, Vistra Corp is Undervalued by 9%.

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.

0V6 Relative Value
Base Case
190.76 EUR
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
1
vs Industry
31
Median 3Y
1
Median 5Y
0.8
Industry
1.7
Forward
3.4
More Details
30.8
P/E
P/E
Price to Earnings
30.8
vs History
11
vs Industry
30
Median 3Y
11.2
Median 5Y
9.4
Industry
15.4
Forward
31.5
More Details
14.2
P/OCF
P/OCF
Price to OCF
14.2
vs History
20
vs Industry
28
Median 3Y
9.6
Median 5Y
6.8
Industry
7.2
More Details
44.8
P/FCFE
P/FCFE
Price to FCFE
44.8
vs History
1
vs Industry
26
Median 3Y
5.8
Median 5Y
-8.5
Industry
14.2
More Details
14.2
P/B
P/B
Price to Book Value
14.2
vs History
1
vs Industry
3
Median 3Y
2.8
Median 5Y
1.7
Industry
1.4
More Details
4.7
EV/S
EV/S
Enterprise Value to Sales
4.7
vs History
1
vs Industry
38
Median 3Y
2
Median 5Y
1.6
Industry
2.9
Forward
4.2
More Details
4.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.8
vs History
1
vs Industry
77
Median 3Y
0
Median 5Y
0
Industry
7.9
More Details
12.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.7
vs History
26
vs Industry
49
Median 3Y
10.6
Median 5Y
9.3
Industry
10.7
Forward
14.3
More Details
22.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.1
vs History
19
vs Industry
40
Median 3Y
15.1
Median 5Y
8.8
Industry
15.2
Forward
23.3
More Details
17.6
EV/OCF
EV/OCF
Enterprise Value to OCF
17.6
vs History
25
vs Industry
33
Median 3Y
13.6
Median 5Y
13.1
Industry
11
More Details
80.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
80.2
vs History
7
vs Industry
11
Median 3Y
15.5
Median 5Y
10
Industry
17.2
More Details
2.4
EV/IC
EV/IC
Enterprise Value to IC
2.4
vs History
1
vs Industry
16
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

0V6 Competitors Multiples
Vistra Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vistra Corp
SWB:0V6
68.7B EUR 3.8 30.8 12.7 22.1
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 26.3 97.7 76.9 96.4
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.7 13.9 9.2 13.6
CN
China National Nuclear Power Co Ltd
SSE:601985
188.2B CNY 2.4 19.6 17.7 17.7
CN
CGN Power Co Ltd
SZSE:003816
187.9B CNY 2.1 18.4 14.5 14.5
IN
Adani Power Ltd
NSE:ADANIPOWER
2.2T INR 4 17.2 11.4 14.2
TH
Gulf Energy Development PCL
SET:GULF
709.6B THB 5.9 39.1 37.4 45.7
US
Talen Energy Corp
NASDAQ:TLN
17.1B USD 8.5 30 51.3 -1 793.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
112.9B CNY 2 17.1 14.1 14.1
CN
Huaneng Power International Inc
SSE:600011
103.4B CNY 0.4 13.7 13.8 13.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vistra Corp
SWB:0V6
Average EV/EBITDA: 25.9
12.7
3%
4.2
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
76.9
48%
1.6
IN
NTPC Ltd
NSE:NTPC
9.2
10%
0.9
CN
China National Nuclear Power Co Ltd
SSE:601985
17.7
33%
0.5
CN
CGN Power Co Ltd
SZSE:003816
14.5
24%
0.6
IN
Adani Power Ltd
NSE:ADANIPOWER
11.4
8%
1.4
TH
G
Gulf Energy Development PCL
SET:GULF
37.4
12%
3.1
US
Talen Energy Corp
NASDAQ:TLN
51.3
43%
1.2
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.1
27%
0.5
CN
Huaneng Power International Inc
SSE:600011
13.8
38%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vistra Corp
SWB:0V6
Average EV/EBIT: 28
22.1
7%
3.2
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
96.4
54%
1.8
IN
NTPC Ltd
NSE:NTPC
13.6
11%
1.2
CN
China National Nuclear Power Co Ltd
SSE:601985
17.7
8%
2.2
CN
CGN Power Co Ltd
SZSE:003816
14.5
3%
4.8
IN
Adani Power Ltd
NSE:ADANIPOWER
14.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
45.7
19%
2.4
US
Talen Energy Corp
NASDAQ:TLN
Negative Multiple: -1 793.8
92%
N/A
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.1
5%
2.8
CN
Huaneng Power International Inc
SSE:600011
13.8
5%
2.8

See Also

Summary
0V6 intrinsic value, competitors valuation, and company profile.
DCF Valuation
0V6 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
0V6 stock valuation using valuation multiples.
Wall Street Estimates
0V6 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
0V6 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 274,200+ 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.