Switch theme
Sign up to access all valuation multiples
Vistra Energy is one of the largest power producers and retail energy providers in the US. Following the 2024 Energy Harbor acquisition, Vistra owns 41 gigawatts of nuclear, coal, natural gas, solar, and energy storage assets. Its retail electricity business serves 5 million customers in 20 states, including almost a third of all Texas electricity consumers. Vistra emerged from the Energy Future Holdings bankruptcy as a stand-alone entity in 2016. It acquired Dynegy in 2018.
2016
6.8K+
LTM Revenue $18.6B
LTM EBITDA $5.8B
$74.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Vistra has a last 12-month revenue (LTM) of $18.6B and a last 12-month EBITDA of $5.8B.
In the most recent fiscal year, Vistra achieved revenue of $17.2B and an EBITDA of $7.0B.
Vistra expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Vistra valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $18.6B | XXX | $17.2B | XXX | XXX | XXX |
| Gross Profit | $11.0B | XXX | $7.5B | XXX | XXX | XXX |
| Gross Margin | 59% | XXX | 44% | XXX | XXX | XXX |
| EBITDA | $5.8B | XXX | $7.0B | XXX | XXX | XXX |
| EBITDA Margin | 31% | XXX | 40% | XXX | XXX | XXX |
| EBIT | $3.7B | XXX | $4.1B | XXX | XXX | XXX |
| EBIT Margin | 20% | XXX | 24% | XXX | XXX | XXX |
| Net Profit | $2.5B | XXX | $2.7B | XXX | XXX | XXX |
| Net Margin | 14% | XXX | 15% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $15.9B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Vistra's stock price is $161.
Vistra has current market cap of $54.5B, and EV of $74.1B.
See Vistra trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $74.1B | $54.5B | XXX | XXX | XXX | XXX | $6.19 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Vistra has market cap of $54.5B and EV of $74.1B.
Vistra's trades at 4.3x EV/Revenue multiple, and 10.6x EV/EBITDA.
Equity research analysts estimate Vistra's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Vistra has a P/E ratio of 21.7x.
See valuation multiples for Vistra and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $54.5B | XXX | $54.5B | XXX | XXX | XXX |
| EV (current) | $74.1B | XXX | $74.1B | XXX | XXX | XXX |
| EV/Revenue | 4.0x | XXX | 4.3x | XXX | XXX | XXX |
| EV/EBITDA | 12.8x | XXX | 10.6x | XXX | XXX | XXX |
| EV/EBIT | 20.0x | XXX | 18.2x | XXX | XXX | XXX |
| EV/Gross Profit | 6.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 21.7x | XXX | 20.5x | XXX | XXX | XXX |
| EV/FCF | 24.1x | XXX | 29.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialVistra's last 12 month revenue growth is 14%
Vistra's revenue per employee in the last FY averaged $2.5M, while opex per employee averaged $0.5M for the same period.
Vistra's rule of 40 is 45% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Vistra's rule of X is 65% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Vistra and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 14% | XXX | 13% | XXX | XXX | XXX |
| EBITDA Margin | 31% | XXX | 40% | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | 14% | XXX | XXX | XXX |
| Rule of 40 | 45% | XXX | 54% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 65% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $2.5M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.5M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 20% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC Drilling Company | XXX | XXX | XXX | XXX | XXX | XXX |
| ADNOC Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| Dana Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| TAQA | XXX | XXX | XXX | XXX | XXX | XXX |
| AGL Energy | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Vistra acquired XXX companies to date.
Last acquisition by Vistra was XXXXXXXX, XXXXX XXXXX XXXXXX . Vistra acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Vistra founded? | Vistra was founded in 2016. |
| Where is Vistra headquartered? | Vistra is headquartered in United States of America. |
| How many employees does Vistra have? | As of today, Vistra has 6.8K+ employees. |
| Who is the CEO of Vistra? | Vistra's CEO is Mr. James A. Burke. |
| Is Vistra publicy listed? | Yes, Vistra is a public company listed on NYS. |
| What is the stock symbol of Vistra? | Vistra trades under VST ticker. |
| When did Vistra go public? | Vistra went public in 2016. |
| Who are competitors of Vistra? | Similar companies to Vistra include e.g. ADNOC Drilling Company, ADNOC Gas, Dana Gas, TAQA. |
| What is the current market cap of Vistra? | Vistra's current market cap is $54.5B |
| What is the current revenue of Vistra? | Vistra's last 12 months revenue is $18.6B. |
| What is the current revenue growth of Vistra? | Vistra revenue growth (NTM/LTM) is 14%. |
| What is the current EV/Revenue multiple of Vistra? | Current revenue multiple of Vistra is 4.0x. |
| Is Vistra profitable? | Yes, Vistra is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Vistra? | Vistra's last 12 months EBITDA is $5.8B. |
| What is Vistra's EBITDA margin? | Vistra's last 12 months EBITDA margin is 31%. |
| What is the current EV/EBITDA multiple of Vistra? | Current EBITDA multiple of Vistra is 12.8x. |
| What is the current FCF of Vistra? | Vistra's last 12 months FCF is $3.1B. |
| What is Vistra's FCF margin? | Vistra's last 12 months FCF margin is 17%. |
| What is the current EV/FCF multiple of Vistra? | Current FCF multiple of Vistra is 24.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
