0.30%
3.80%
41.02%
132.68%
288.77%
671.30%
646.70%

Company Description

Vistra Corp., together with its subsidiaries, operates as an integrated retail electricity and power generation company.The company operates through six segments: Retail, Texas, East, West, Sunset, and Asset Closure.It retails electricity and natural gas to residential, commercial, and industrial customers across 20 states in the United States and the District of Columbia.


The company is also involved in the electricity generation, wholesale energy purchases and sales, commodity risk management, fuel production, and fuel logistics management activities.It serves approximately 4.3 million customers with a generation capacity of approximately 38,700 megawatts with a portfolio of natural gas, nuclear, coal, solar, and battery energy storage facilities.The company was formerly known as Vistra Energy Corp.


and changed its name to Vistra Corp.in July 2020.Vistra Corp.


was founded in 1882 and is based in Irving, Texas.

Market Data

Last Price 168.53
Change Percentage 0.30%
Open 157.5
Previous Close 168.03
Market Cap ( Millions) 57338
Volume 9745497
Year High 199.84
Year Low 42.23
M A 50 156.56
M A 200 110.79

Financial Ratios

FCF Yield 6.41%
Dividend Yield 0.52%
ROE 36.99%
Debt / Equity 290.61%
Net Debt / EBIDTA 254.04%
Price To Book 10.55
Price Earnings Ratio 28.23
Price To FCF 15.59
Price To sales 3.62
EV / EBITDA 12.31

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Retail

Expected Growth : 6.5 %

What the company do ?

Vistra Corp's Retail segment provides electricity and natural gas services to residential, commercial, and industrial customers in Texas.

Why we expect these perspectives ?

Vistra Corp's Retail segment growth of 6.5% is driven by increasing demand for electricity in Texas, favorable weather conditions, and effective cost management. Additionally, the company's focus on customer acquisition and retention, as well as its ability to offer competitive pricing, have contributed to the growth.

Segment nΒ°2 -> Eliminations

Expected Growth : 0.0 %

What the company do ?

Eliminations from Vistra Corp. refer to the removal of redundant or duplicate entries in financial statements to prevent double counting, ensuring accurate financial reporting.

Why we expect these perspectives ?

Vistra Corp's elimination growth rate of 0.0% is driven by stagnant demand in the wholesale electricity market, flat natural gas prices, and increased competition from renewable energy sources, offsetting any potential gains from operational efficiencies and cost savings initiatives.

Segment nΒ°3 -> East

Expected Growth : 6.8 %

What the company do ?

East from Vistra Corp refers to the Eastern Interconnection, a power grid region in the US, covering the eastern states, where Vistra Corp operates its power generation and retail electricity business.

Why we expect these perspectives ?

Vistra Corp's East segment growth of 6.8% is driven by increasing demand for electricity in the region, favorable weather conditions, and strategic acquisitions. Additionally, the segment benefits from a diverse customer base, including residential, commercial, and industrial clients, which provides a stable revenue stream. Furthermore, Vistra's focus on cost savings initiatives and operational efficiencies also contribute to the segment's growth.

Segment nΒ°4 -> Texas

Expected Growth : 7.2 %

What the company do ?

Vistra Corp.'s Texas segment includes the operations of Luminant and TXU Energy, providing electricity and energy services to residential, commercial, and industrial customers in Texas.

Why we expect these perspectives ?

Vistra Corp's 7.2% growth in Texas is driven by increasing demand for electricity, favorable weather conditions, and a growing economy. Additionally, the company's focus on renewable energy sources, such as wind and solar, has contributed to its growth in the region. Furthermore, Vistra's ability to effectively manage its generation portfolio and optimize its assets has also supported its growth.

Segment nΒ°5 -> Sunset

Expected Growth : 7.5 %

What the company do ?

Sunset from Vistra Corp. is a retail electricity provider offering fixed-rate plans with no hidden fees, providing customers with transparency and control over their energy costs.

Why we expect these perspectives ?

Vistra Corp's Sunset segment growth of 7.5% is driven by increasing demand for renewable energy, favorable regulatory policies, and strategic acquisitions. Additionally, the company's focus on cost reduction, operational efficiency, and investment in digital infrastructure have contributed to its growth momentum.

Segment nΒ°6 -> West

Expected Growth : 7.8 %

What the company do ?

The West from Vistra Corp. refers to the western region of the United States, where Vistra Corp. operates a significant portion of its power generation and retail electricity business.

Why we expect these perspectives ?

Vistra Corp's West segment, led by 7.8% growth, is driven by increasing demand for renewable energy, favorable weather patterns, and strategic acquisitions. Additionally, the segment benefits from a strong economy, rising electricity prices, and a growing customer base. These factors, combined with operational efficiencies and cost savings initiatives, contribute to the segment's robust growth.

Segment nΒ°7 -> Corporate and Other

Expected Growth : 6.2 %

What the company do ?

Corporate and Other from Vistra Corp. refers to the company's headquarters and other miscellaneous operations, excluding its reportable business segments.

Why we expect these perspectives ?

Vistra Corp's Corporate and Other segment growth of 6.2% is driven by increased demand for energy storage solutions, expansion of retail electricity business, and cost savings initiatives. Additionally, strategic acquisitions and investments in renewable energy projects contribute to the segment's growth.

Vistra Corp. Products

Product Range What is it ?
Retail Electricity Vistra Corp. provides retail electricity plans to residential and commercial customers, offering competitive pricing and flexible contract terms.
Wholesale Electricity Vistra Corp. generates and sells wholesale electricity to other utilities, municipalities, and load-serving entities.
Generation and Trading Vistra Corp. owns and operates power generation assets, including natural gas, coal, and nuclear facilities, and trades energy commodities.
Transmission and Distribution Vistra Corp. owns and operates transmission and distribution infrastructure, providing reliable and efficient energy delivery.
Energy Storage Vistra Corp. develops and operates energy storage projects, providing flexible and reliable energy solutions.

Vistra Corp.'s Porter Forces

Vistra Corp. operates in the energy industry, where substitutes are limited. However, the increasing adoption of renewable energy sources and energy storage technologies poses a moderate threat to the company's business.

Vistra Corp. serves a large customer base, including residential, commercial, and industrial customers. However, the company's large scale and diversified customer base reduce the bargaining power of individual customers.

Vistra Corp. relies on various suppliers for fuel, equipment, and services. While the company has some bargaining power due to its large scale, suppliers may still exert some pressure on prices and terms.

The energy industry has high barriers to entry, including significant capital requirements and regulatory hurdles. This limits the threat of new entrants to Vistra Corp.'s business.

The energy industry is highly competitive, with many established players competing for market share. Vistra Corp. faces intense rivalry from other energy companies, which may lead to pricing pressure and reduced margins.

Capital Structure

Value
Debt Weight 73.45%
Debt Cost 5.63%
Equity Weight 26.55%
Equity Cost 9.06%
WACC 6.54%
Leverage 276.69%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
PEG Public Service Enterprise Group Incorporated, through its subsidiaries, operates as an energy company primarily in the Northeastern and Mid-Atlantic United States. It operates through two segments, PSE&G and PSEG Power. …
DUK Duke Energy Corporation, together with its subsidiaries, operates as an energy company in the United States. It operates through three segments: Electric Utilities and Infrastructure, Gas Utilities and Infrastructure, and …
SRE Sempra operates as an energy-services holding company in the United States and internationally. The company's San Diego Gas & Electric Company segment provides electric services; and supplies natural gas. It …
EIX Edison International, through its subsidiaries, generates and distributes electric power. It delivers electricity to 15 million residential, commercial, industrial, public authorities, agricultural, and other customers across Southern, Central, and Coastal …
AEP American Electric Power Company, Inc., an electric public utility holding company, engages in the generation, transmission, and distribution of electricity for sale to retail and wholesale customers in the United …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
168.53$
Current Price
168.53$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

PSEG Logo
PSEG
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

Duke Energy Logo
Duke Energy
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

American Electric Power Logo
American Electric Power
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Edison Logo
Edison
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Sempra Logo
Sempra
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Vistra Logo
Vistra
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->