Create a free account

US · USD

VST

Vistra Corp.

US$137.66-0.50% (-US$0.69)
Day's range
US$137.08 – US$141.68
Day's volume
US$653.1m
52-week range
US$134.30 – US$209.63

Follow VST on Fuolio

See how VST weighs in your net worth, what it has paid you and how far it is from your target allocation.

Create a free account

VST in numbers

Market cap
US$46.9bn
P/E
20.82
P/B
8.43
Dividend yield (12m)
0.66%
Net debt/EBITDA
3.54

The 12-month dividend yield of VST is 0.66%, below its 5-year average of 1.82%.

VST price history

02/10/202502/10/2026
Compare with

VST risk and return

Monthly closes adjusted for splits and distributions.

Metric12 months36 months60 months
Return-28.97%+327.76%+781.61%
Volatility (annualised)22.33%51.76%43.57%
Largest drawdown-29.59%-33.78%-33.78%
Positive months4/1221/3637/60

How much did investing in VST return?

US$1,000.00 invested on 01/11/2021 would be worth US$7,545.42 today.

Value today in VST
US$7,545.42
Return over the period
+654.54%
Return per year
+50.83%
In the S&P 500
US$1,690.02

With dividends reinvested, before taxes and costs, at month-end closes. Past returns do not guarantee future ones.

VST fundamentals

Valuation

  • P/E
    20.82
  • P/B
    8.43
  • EV/EBITDA
    12.20
  • EV/EBIT
    18.54
  • EV/Revenue
    3.48
  • P/EBIT
    13.16
  • P/S
    2.47
  • P/OCF
    9.16
  • P/FCF
    20.80
  • Earnings yield
    5.39%
  • PEG ratio
    —
  • Earnings per share
    US$6.61
  • Book value per share
    US$16.33

Debt

  • Net debt
    US$19.2bn
  • Net debt/EBITDA
    3.54
  • Net debt/Equity
    3.50
  • Debt/Equity
    3.57
  • Current ratio
    0.97
  • Quick ratio
    —
  • Cash ratio
    0.04

Efficiency

  • Gross margin
    —
  • EBITDA margin
    28.52%
  • Operating margin
    18.77%
  • Net margin
    11.69%
  • Asset turnover
    0.45

Profitability

  • ROE
    40.48%
  • ROA
    5.21%
  • ROIC
    11.45%
  • Payout
    13.82%

Growth

  • Revenue CAGR (5 years)
    2.50%
  • Earnings CAGR (5 years)
    —
  • Revenue growth (year)
    —
  • Earnings growth (year)
    —
  • Revenue growth (quarter)
    —
  • Earnings growth (quarter)
    —

What is VST's fair price?

Two classic value formulas, with today's numbers. The current price is US$137.66.

Graham's fair price
US$49.29
64.19% below the price

√(22.50 × US$6.61 × US$16.33)

Benjamin Graham paid no more than a P/E of 15 and a P/B of 1.5. Their product, 22.5, times earnings (EPS) and book value per share gives the fair price.

Bazin's ceiling price
US$13.07
90.50% below the price

US$0.78 (5-year average) ÷ 6%

Décio Bazin only bought shares yielding at least 6% a year in distributions. The ceiling price is the average dividend per share of recent years divided by 6%.

Graham ignores growth and debt; Bazin assumes past distributions will repeat. They are reference points for comparison, not a buy recommendation.

VST indicators by year

Multiples at each year's closing price; margins and returns from that year's accounts.

Indicator20252024202320222021202020192018
P/E57.5917.588.98-7.21-8.0214.9512.08-205.97
P/B10.678.392.531.811.231.141.411.41
EV/EBITDA18.6110.445.8421.5937.372.803.105.56
Dividend yield0.56%0.63%2.13%3.12%2.64%2.75%2.17%0.00%
Earnings per shareUS$2.80US$7.84US$4.29-US$3.22-US$2.84US$1.31US$1.90-US$0.11
Book value per shareUS$15.13US$16.43US$15.26US$12.85US$18.47US$17.31US$16.32US$16.18
ROE18.52%47.74%28.13%-25.03%-15.37%7.60%11.66%-0.69%
ROIC6.92%16.01%12.24%-17.91%-15.96%13.37%18.95%3.77%
EBITDA margin22.13%40.13%30.16%2.68%1.34%30.01%31.46%19.24%
Net margin5.37%18.01%10.82%-7.85%-7.20%5.86%8.04%-0.55%
Net debt/EBITDA4.642.552.620.47-5.57-0.120.01-0.34

VST financial statements

Line202520242023202220212020
Net revenueUS$17.6bnUS$14.8bnUS$13.8bnUS$15.6bnUS$17.7bnUS$10.9bn
Cost of sales——————
Gross profit——————
EBITDAUS$3.9bnUS$5.9bnUS$4.2bnUS$419mUS$238mUS$3.3bn
EBITUS$1.9bnUS$4.1bnUS$2.7bn-US$1.2bn-US$1.5bnUS$1.5bn
Net finance result——————
Profit before taxUS$1.1bnUS$3.5bnUS$2bn-US$1.6bn-US$1.7bnUS$890m
Income tax-US$179m-US$655m-US$508mUS$350mUS$458m-US$266m
Net incomeUS$944mUS$2.7bnUS$1.5bn-US$1.2bn-US$1.3bnUS$636m

Figures the company filed with the CVM. Debt excludes leases; each quarter is that quarter alone.

Does VST pay dividends?

Dividend yield per year

  • 0.00%2017
  • 0.00%2018
  • 2.17%2019
  • 2.75%2020
  • 2.64%2021
  • 3.12%2022
  • 2.13%2023
  • 0.63%2024
  • 0.56%2025
  • 0.49%2026
Payment history
TypeLast day to ownPaymentPer share
Dividend18/09/202630/09/2026US$0.23
Dividend19/06/202630/06/2026US$0.23
Dividend19/03/202631/03/2026US$0.23
Dividend19/12/202531/12/2025US$0.23
Dividend18/09/202530/09/2025US$0.23
Dividend17/06/202530/06/2025US$0.23
Dividend19/03/202531/03/2025US$0.22
Dividend19/12/202431/12/2024US$0.22
Dividend19/09/202430/09/2024US$0.22
Dividend17/06/202428/06/2024US$0.22
Dividend18/03/202429/03/2024US$0.22
Dividend18/12/202329/12/2023US$0.21
See all 32 distributions
Earlier distributions
TypeLast day to ownPaymentPer share
Dividend18/09/202329/09/2023US$0.21
Dividend19/06/202330/06/2023US$0.20
Dividend20/03/202331/03/2023US$0.20
Dividend16/12/202229/12/2022US$0.19
Dividend19/09/202230/09/2022US$0.18
Dividend20/06/202230/06/2022US$0.18
Dividend18/03/202231/03/2022US$0.17
Dividend14/12/202130/12/2021US$0.15
Dividend14/09/202130/09/2021US$0.15
Dividend14/06/202130/06/2021US$0.15
Dividend15/03/202131/03/2021US$0.15
Dividend14/12/202030/12/2020US$0.14
Dividend14/09/202030/09/2020US$0.14
Dividend12/06/202030/06/2020US$0.14
Dividend13/03/202031/03/2020US$0.14
Dividend12/12/201930/12/2019US$0.13
Dividend12/09/201930/09/2019US$0.13
Dividend12/06/201928/06/2019US$0.13
Dividend13/03/201929/03/2019US$0.13
Dividend14/12/201630/12/2016US$2.32

About Vistra

Sector
Transportation and utilities

Questions about VST

How much is VST today?

VST is at US$137.66 (-0.50% on the day), last traded on 02/10/2026.

How much did VST pay in dividends in 2025?

VST paid US$0.90 per share in 2025, a dividend yield of 0.56%.

What are the P/E and P/B of VST?

VST trades at a P/E of 20.82 and a P/B of 8.43.

How much did VST return in 12 months?

VST returned -28.97% in 12 months, with annualised volatility of 22.33% and a largest drawdown of -29.59%.