Saturday 17 October 2026
Export VST’s income statement to Excel — free account
Vistra Corp.
VST Utilities Utilities Independent Power Producers
Vistra Corp.’s revenue for fiscal 2025 (year ended December 2025) was $17.7 billion, up 2.98% from fiscal 2024. In the quarter to June 2026, revenue fell 5.48%, EPS fell 6.10%, free cash flow grew 401.7% and total debt rose 17.8%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for five consecutive years, revenue growth for five; insiders bought in the last twelve months.
152.02
2.15
−1.39%
Follow VST
| Older periods | Sep '25 | Dec '25 | Mar '26 | Jun '26 | |
|---|---|---|---|---|---|
P/E ratio |
+8 more quarters Free account |
68.99 | 72.67 | 24.85 | 26.44 |
P/S ratio |
3.86 | 3.08 | 2.61 | 2.78 | |
P/FCF ratio |
38.47 | 38.07 | 26.04 | 22.04 | |
P/Operating CF |
45.24 | 38.21 | 42.36 | 52.23 | |
P/B ratio |
24.16 | 20.77 | 16.20 | 17.71 | |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | |
EV/Sales |
4.75 | 4.10 | 3.56 | 3.78 | |
EV/EBITDA |
16.31 | 14.98 | 10.79 | 11.44 | |
EV/Operating CF |
20.48 | 17.87 | 14.83 | 14.17 | |
EV/FCF |
47.38 | 50.62 | 35.53 | 29.93 | |
Quick Ratio |
0.35 | 0.27 | 0.26 | 0.26 | |
Current Ratio |
0.99 | 0.78 | 0.90 | 0.97 | |
Net Debt/EBITDA |
8.40 | 16.40 | 8.34 | 15.96 | |
Debt/Assets |
42.05% | 45.35% | 46.39% | 45.99% | |
Debt/Equity |
3.06 | 3.69 | 3.42 | 3.57 | |
Asset Turnover |
0.45 | 0.45 | 0.49 | 0.48 | |
Operating CF/Net income |
2.43 | 7.74 | 1.22 | 3.97 | |
Capex/Depreciation |
(0.55) | (1.18) | (1.19) | (1.03) | |
Interest Coverage |
3.63 | 1.75 | 5.70 | 1.77 | |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | |
Selling, General and Administrative Expense of Revenue |
8.93% | 10.03% | 7.57% | 9.76% | |
Intangible Assets out of Total Assets |
0.13 | 0.13 | 0.13 | 0.12 | |
Share Based Compensation of Revenue |
0.72% | 0.68% | 0.57% | 0.87% | |
Graham Net Nets |
(0.37) | (0.50) | (0.53) | (0.50) | |
Graham Number |
22.76 | 19.70 | 35.54 | 34.78 | |
Earnings Yield |
1.45% | 1.38% | 4.02% | 3.78% | |
Free Cash Flow Yield |
2.60% | 2.63% | 3.84% | 4.54% | |
Revenue per Share |
14.67 | 13.52 | 16.70 | 11.93 | |
Operating CF per Share |
4.33 | 4.22 | 3.55 | 3.04 | |
Capex per Share |
(1.29) | (2.18) | (2.53) | (1.98) | |
Free Cash Flow per Share |
3.04 | 2.05 | 1.02 | 1.06 | |
Cash per Share |
1.87 | 2.41 | 1.99 | 1.41 | |
Shareholders Equity per Share |
15.42 | 15.07 | 16.61 | 16.31 | |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | |
Book value per Share |
15.42 | 15.07 | 16.61 | 16.31 | |
Free Cash Flow |
1,030.00 | 694.00 | 344.00 | 356.00 | |
Working Capital |
(45.00) | (2,635.00) | (1,043.00) | (281.00) | |
Capital Expenditures |
(437.00) | (738.00) | (855.00) | (667.00) | |
Net Current Asset Value |
(24,416.00) | (27,261.00) | (26,682.00) | (26,833.00) | |
EV/EBIT |
40.24 | 38.16 | 19.65 | 20.36 | |
Capex to Sales |
0.09 | 0.16 | 0.15 | 0.17 | |
Price to Operating Income |
32.68 | 28.70 | 14.41 | 15.00 | |
| Other line items | |||||
Average Receivables |
2,263.00 | 2,152.50 | 1,954.00 | 2,261.00 | |
Average Payables |
1,326.50 | 1,577.00 | 1,343.50 | 1,390.00 | |
Average Inventory |
959.50 | 993.00 | 995.00 | 1,003.00 | |
Average Assets |
37,949.00 | 39,660.00 | 39,768.00 | 40,374.50 | |
Average Common Equity |
2,863.00 | 2,870.50 | 2,748.00 | 2,689.00 |
Columns are period end dates