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 $18.0B
LTM EBITDA $5.7B
$57.0B
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 of $18.0B and a last 12-month EBITDA of $5.7B.
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| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $14.8B | $17.2B | XXX | XXX | XXX |
| Gross Profit | $1.7B | $5.5B | XXX | XXX | XXX |
| Gross Margin | 11% | 32% | XXX | XXX | XXX |
| EBITDA | $4.6B | $7.0B | XXX | XXX | XXX |
| EBITDA Margin | 31% | 40% | XXX | XXX | XXX |
| Net Profit | -$1.2B | $1.5B | XXX | XXX | XXX |
| Net Margin | -8% | 9% | XXX | XXX | XXX |
| Net Debt | $12.6B | $10.9B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Vistra's stock price is $113.
Vistra has current market cap of $38.3B, and EV of $57.0B.
See Vistra trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $57.0B | $38.3B | XXX | XXX | XXX | XXX | $6.03 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Vistra has market cap of $38.3B and EV of $57.0B.
Vistra's trades at 3.2x LTM EV/Revenue multiple, and 10.0x LTM EBITDA.
Analysts estimate Vistra's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Vistra and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $57.0B | XXX | XXX | XXX |
| EV/Revenue | 3.3x | XXX | XXX | XXX |
| EV/EBITDA | 8.2x | XXX | XXX | XXX |
| P/E | 14.4x | XXX | XXX | XXX |
| P/E/Growth | -36.2x | XXX | XXX | XXX |
| EV/FCF | 22.9x | 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.
Sign UpVistra's NTM/LTM revenue growth is 13%
Vistra's revenue per employee for the last fiscal year averaged $2.5M, while opex per employee averaged $0.5M for the same period.
Over next 12 months, Vistra's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Vistra's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Vistra and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 17% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 40% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 52% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 54% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $2.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.5M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 20% | XXX | 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.
Sign Up| 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 $38.3B |
| What is the current revenue of Vistra? | Vistra's last 12-month revenue is $18.0B. |
| What is the current EBITDA of Vistra? | Vistra's last 12-month EBITDA is $5.7B. |
| What is the current EV/Revenue multiple of Vistra? | Current revenue multiple of Vistra is 3.2x. |
| What is the current EV/EBITDA multiple of Vistra? | Current EBITDA multiple of Vistra is 10.0x. |
| What is the current revenue growth of Vistra? | Vistra revenue growth between 2023 and 2024 was 17%. |
| Is Vistra profitable? | Yes, Vistra is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
