Vistra Corp.
VSTUSVistra Corp., along with its various holdings, functions as a unified entity primarily engaged in retail electricity supply and power generation. The company organizes its operations across six distinct segments: Retail, Texas, East, West, Sunset, and Asset Closure. It directly provides electricity and natural gas to residential, commercial, and industrial clients throughout 20 U.S. states and the District of Columbia. Beyond its retail endeavors, Vistra also participates in generating electricity, facilitating wholesale energy transactions, managing commodity-related risks, producing fuel, and overseeing fuel logistics. With approximately 4.3 million customers, Vistra commands an impressive generation capacity of about 38,700 megawatts. This capacity is sustained by a diverse portfolio of facilities, including those powered by natural gas, nuclear energy, coal, solar, and advanced battery energy storage systems. The enterprise, initially known as Vistra Energy Corp., adopted its current name, Vistra Corp., in July 2020. Tracing its origins back to 1882, Vistra Corp. maintains its corporate headquarters in Irving, Texas.
Enterprise value over trailing (LTM) vs. forward (NTM) fundamentals. Click an LTM cell to chart it.
- Sector
- Industrial, Aerospace & Defense
- Sub-sector
- Electrical Equipment & Power Systems
- Listing
- VST
- Country
- US
EV / LTM Revenue
Annual financials & analyst forecasts
| $M | CY2021 | CY2022 | CY2023 | CY2024 | CY2025 | CY2026E | CY2027E |
|---|---|---|---|---|---|---|---|
| Revenue YoY | — | 34% | -13% | 25% | -14% | 39% | 9% |
| Revenue | $13.28B | $17.84B | $15.54B | $19.38B | $16.73B | $23.25B | $25.34B |
| Gross Profit | $60M | $3.13B | $5.17B | $7.69B | $2.66B | — | — |
| Gross Profit Margin | 0.5% | 17.6% | 33.3% | 39.7% | 15.9% | — | — |
| EBITDA | $897M | $1.33B | $4.62B | $7.19B | $4.89B | $5.18B | $5.64B |
| EBITDA Margin | 6.8% | 7.4% | 29.7% | 37.1% | 29.2% | 22.3% | 22.3% |
| EBIT | ($987M) | $1.92B | $3.91B | $6.23B | $976M | $1.97B | $2.15B |
| Net Income | ($1.27B) | ($1.23B) | $1.49B | $2.66B | $944M | $2.77B | $3.40B |
| Free Cash Flow | ($1.24B) | ($816M) | $3.78B | $2.35B | $640M | — | — |
| FCF Margin | -9.3% | -4.6% | 24.3% | 12.1% | 3.8% | — | — |
| Short-Term Debt | $254M | $1.11B | $2.29B | $1.63B | $4.24B | — | — |
| Long-Term Debt | $10.48B | $11.93B | $12.12B | $15.42B | $15.84B | — | — |
| Cash & Cash Equivalents | $1.32B | $455M | $3.48B | $1.19B | $816M | — | — |
| Net Debt | $9.41B | $12.59B | $10.92B | $15.86B | $19.27B | — | — |
| Net Debt / EBITDA | 10.5x | 9.5x | 2.4x | 2.2x | 3.9x | — | — |
| Rule of 40 | — | 29.8% | 11.4% | 36.8% | -9.8% | — | — |