RY 174.39 2.4016% SHOP 149.115 2.5974% TD-PFM 24.63 -0.0811% TD-PFL 24.7 0.2028% TD 78.325 0.1214% ENB 60.6 1.3039% BN 80.4 1.9787% TRI 226.27 0.7525% CNQ 48.285 2.2771% CP 104.53 1.6038% CNR 151.74 1.5459% BMO 132.69 0.9203% BNS 78.845 0.1715% CSU 4600.2002 2.157% CM 91.15 0.474% MFC 45.79 1.6878% ATD 78.38 1.5285% NGT 60.14 0.0499% TRP 70.15 1.977% SU 57.44 0.5954%
Last update at 2024-11-21T21:05:00Z
AI Stocks Among 5 Leaders Near Buy Points As Trump Rally Wavers
Sat 16 Nov 24, 01:01 PMNuclear Stocks Slide After Amazon's Data-Center Plan Is Rejected
Mon 04 Nov 24, 03:58 PMJP Morgan Highlights Structural Tailwinds for Vistra Corp. (NYSE ) Amid Changing Power Landscape
Mon 21 Oct 24, 04:46 AMBillionaire Stanley Druckenmiller Sold Out of Nvidia. He's Buying This AI Stock Instead.
Sun 20 Oct 24, 09:18 AMIs Vistra Corp. (NYSE:VST) in Jim’s Latest Portfolio?
Sat 19 Oct 24, 06:17 PMJim Cramer on Vistra Corp. (VST): ‘The Stock’s A Little Overdone’
Fri 18 Oct 24, 11:05 AMJim Cramer On Vistra Corp. (VST): ‘This Is A Very Complicated Situation’
Fri 18 Oct 24, 01:16 AMVistra (VST): Enhancing Clean Energy with AI and Nuclear Expansion
Thu 17 Oct 24, 03:35 PMShould We Be Delighted With Vistra Corp.'s (NYSE:VST) ROE Of 11%?
Thu 17 Oct 24, 12:00 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | -1560.00000M | -1722.00000M | 890.00M | 1216.00M | -101.00000M |
| Minority interest | 17.00M | 10.00M | -12.00000M | 1.00M | 4.00M |
| Net income | -1210.00000M | -1264.00000M | 636.00M | 928.00M | -54.00000M |
| Selling general administrative | 2834.00M | 2599.00M | 1035.00M | 904.00M | 926.00M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 1682.00M | 1349.00M | 4647.00M | 4537.00M | 2811.00M |
| Reconciled depreciation | 2047.00M | 2050.00M | 2048.00M | 1876.00M | 1533.00M |
| Ebit | -1118.00000M | -1267.00000M | 1519.00M | 1993.00M | 437.00M |
| Ebitda | 929.00M | 783.00M | 3893.00M | 3833.00M | 1970.00M |
| Depreciation and amortization | 2047.00M | 2050.00M | 2374.00M | 1840.00M | 1533.00M |
| Non operating income net other | 113.00M | 124.00M | -4.00000M | 57.00M | 59.00M |
| Operating income | -1118.00000M | -1267.00000M | 1519.00M | 1993.00M | 491.00M |
| Other operating expenses | 14831.00M | 13521.00M | 9568.00M | 9816.00M | 8653.00M |
| Interest expense | 368.00M | 384.00M | 446.00M | 564.00M | 525.00M |
| Tax provision | -350.00000M | -458.00000M | 266.00M | 290.00M | -45.00000M |
| Interest income | 368.00M | 350.00M | 2.00M | 767.00M | 495.00M |
| Net interest income | -600.00000M | -517.00000M | -490.00000M | -588.00000M | -522.00000M |
| Extraordinary items | - | - | - | 0.00000M | 0.00000M |
| Non recurring | 74.00M | 71.00M | 356.00M | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | -350.00000M | -458.00000M | 266.00M | 290.00M | -45.00000M |
| Total revenue | 13728.00M | 12077.00M | 11443.00M | 11809.00M | 9144.00M |
| Total operating expenses | 2785.00M | 2793.00M | 2772.00M | 2544.00M | 2320.00M |
| Cost of revenue | 12046.00M | 10728.00M | 6796.00M | 7272.00M | 6333.00M |
| Total other income expense net | -442.00000M | -455.00000M | -629.00000M | -777.00000M | -70.00000M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | -1910.00000M | -2180.00000M | 1156.00M | 926.00M | -56.00000M |
| Net income applicable to common shares | -1377.00000M | -1274.00000M | 636.00M | 928.00M | -54.00000M |
| Preferred stock and other adjustments | -150.00000M | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 32787.00M | 29683.00M | 25208.00M | 26616.00M | 26024.00M |
| Intangible assets | 1958.00M | 2146.00M | 2445.00M | 2746.00M | 2489.00M |
| Earning assets | - | - | - | - | - |
| Other current assets | 293.00M | 195.00M | 205.00M | 298.00M | 152.00M |
| Total liab | 27869.00M | 21391.00M | 16847.00M | 18656.00M | 18157.00M |
| Total stockholder equity | 4902.00M | 8291.00M | 8371.00M | 7959.00M | 7863.00M |
| Deferred long term liab | 1.00M | - | 1.00M | 2.00M | 10.00M |
| Other current liab | 5950.00M | 3615.00M | 1293.00M | 2043.00M | 2146.00M |
| Common stock | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
| Capital stock | 2005.00M | 2005.00M | 5.00M | 5.00M | 5.00M |
| Retained earnings | -3643.00000M | -1964.00000M | -399.00000M | -764.00000M | -1449.00000M |
| Other liab | 5281.00M | 4640.00M | 3997.00M | 3702.00M | 3626.00M |
| Good will | 2583.00M | 2583.00M | 2583.00M | 2553.00M | 2068.00M |
| Other assets | 2796.00M | 4179.00M | 3251.00M | 3316.00M | 3421.00M |
| Cash | 455.00M | 1325.00M | 406.00M | 300.00M | 636.00M |
| Cash and equivalents | 455.00M | 1325.00M | 406.00M | 300.00M | 636.00M |
| Total current liabilities | 10337.00M | 5843.00M | 3036.00M | 4574.00M | 3625.00M |
| Current deferred revenue | 1710.00M | 454.00M | 460.00M | 493.00M | 4.00M |
| Net debt | 12881.00M | 9684.00M | 9478.00M | 11012.00M | 10768.00M |
| Short term debt | 1121.00M | 259.00M | 403.00M | 1091.00M | 530.00M |
| Short long term debt | 1113.00M | 254.00M | 395.00M | 1077.00M | 530.00M |
| Short long term debt total | 13336.00M | 11009.00M | 9884.00M | 11312.00M | 11404.00M |
| Other stockholder equity | 6533.00M | 8266.00M | 8813.00M | 8748.00M | 9329.00M |
| Property plant equipment | 12554.00M | 13056.00M | 13499.00M | 13761.00M | 14421.00M |
| Total current assets | 11116.00M | 7883.00M | 3429.00M | 4114.00M | 3435.00M |
| Long term investments | 2431.00M | 2299.00M | 2017.00M | 1661.00M | 1381.00M |
| Net tangible assets | -1639.00000M | 1562.00M | 3342.00M | 2658.00M | 3302.00M |
| Short term investments | - | - | 1759.00M | - | - |
| Net receivables | 2086.00M | 1956.00M | 1279.00M | 1365.00M | 1087.00M |
| Long term debt | 11933.00M | 10477.00M | 9235.00M | 10102.00M | 10874.00M |
| Inventory | 570.00M | 610.00M | 515.00M | 469.00M | 412.00M |
| Accounts payable | 1556.00M | 1515.00M | 880.00M | 947.00M | 945.00M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | 16.00M | 1.00M | -10.00000M | 1.00M | 4.00M |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 7.00M | -16.00000M | -48.00000M | -30.00000M | -22.00000M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
| Preferred stock total equity | 2000.00M | 2000.00M | - | - | - |
| Retained earnings total equity | -3643.00000M | -1964.00000M | -399.00000M | -764.00000M | -1449.00000M |
| Treasury stock | - | -1558.00000M | -973.00000M | -973.00000M | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 1086.00M | 624.00M | 609.00M | 516.00M | 699.00M |
| Deferred long term asset charges | - | - | - | 1066.00M | 1336.00M |
| Non current assets total | 21671.00M | 21800.00M | 21779.00M | 22502.00M | 22589.00M |
| Capital lease obligations | 290.00M | 278.00M | 254.00M | 133.00M | - |
| Long term debt total | 11933.00M | 10477.00M | 9235.00M | 10180.00M | 10874.00M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -23.00000M | -22.00000M | -22.00000M | -22.00000M | -22.00000M |
| Change to liabilities | -193.00000M | 559.00M | -83.00000M | 50.00M | -211.00000M |
| Total cashflows from investing activities | -1239.00000M | -1153.00000M | -1572.00000M | -1717.00000M | -101.00000M |
| Net borrowings | 2291.00M | 556.00M | -1525.00000M | -344.00000M | -1972.00000M |
| Total cash from financing activities | -80.00000M | 2274.00M | -1796.00000M | -1237.00000M | -2723.00000M |
| Change to operating activities | -1935.00000M | -1445.00000M | 38.00M | 327.00M | -476.00000M |
| Net income | -1210.00000M | -1264.00000M | 624.00M | 926.00M | -56.00000M |
| Change in cash | -834.00000M | 915.00M | -31.00000M | -218.00000M | -1353.00000M |
| Begin period cash flow | 1359.00M | 444.00M | 475.00M | 693.00M | 2046.00M |
| End period cash flow | 525.00M | 1359.00M | 444.00M | 475.00M | 693.00M |
| Total cash from operating activities | 485.00M | -206.00000M | 3337.00M | 2736.00M | 1471.00M |
| Issuance of capital stock | 0.00000M | 2000.00M | - | - | 0.00000M |
| Depreciation | 2047.00M | 2050.00M | 2048.00M | 1876.00M | 1533.00M |
| Other cashflows from investing activities | 85.00M | -98.00000M | -291.00000M | -1175.00000M | 299.00M |
| Dividends paid | -453.00000M | -290.00000M | -266.00000M | 243.00M | 243.00M |
| Change to inventory | 36.00M | -100.00000M | -59.00000M | -44.00000M | 61.00M |
| Change to account receivables | -852.00000M | -228.00000M | -33.00000M | -88.00000M | -207.00000M |
| Sale purchase of stock | -1949.00000M | -471.00000M | 0.00000M | -656.00000M | -763.00000M |
| Other cashflows from financing activities | 6823.00M | -334.00000M | 1053.00M | -197.00000M | 1115.00M |
| Change to netincome | -122.00000M | -206.00000M | 768.00M | -398.00000M | 103.00M |
| Capital expenditures | 1301.00M | 1033.00M | 1259.00M | 609.00M | 496.00M |
| Change receivables | -308.00000M | -772.00000M | -33.00000M | 88.00M | -207.00000M |
| Cash flows other operating | 201.00M | -511.00000M | 29.00M | 335.00M | 198.00M |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | -834.00000M | 915.00M | -31.00000M | -5690.00000M | -1353.00000M |
| Change in working capital | -2577.00000M | -1301.00000M | 46.00M | 93.00M | -580.00000M |
| Stock based compensation | 63.00M | 47.00M | 65.00M | 47.00M | 73.00M |
| Other non cash items | 2392.00M | 790.00M | 329.00M | -524.00000M | 484.00M |
| Free cash flow | -816.00000M | -1239.00000M | 2078.00M | 2127.00M | 975.00M |
Sector: Utilities Industry: Utilities - Independent Power Producers
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| VST Vistra Energy Corp |
11.98 7.75% | 166.61 | 11.25 | 9.48 | 0.87 | 3.84 | 1.69 | 6.07 |
| UNPRF Uniper SE |
- -% | 50.00 | 0.05 | 4.91 | 0.28 | 2.51 | 0.17 | 0.52 |
| HUNGF Huaneng Power International Inc |
- -% | 0.50 | 8.83 | 14.03 | 0.06 | 0.43 | 0.21 | 2.53 |
| HGKGF Power Assets Holdings Limited |
- -% | 6.85 | 16.38 | 14.49 | 8.26 | 1.05 | 9.11 | 2.00 |
| HGKGY Power Assets Holdings Ltd |
- -% | 6.37 | 16.30 | 14.79 | 8.05 | 1.07 | 9.11 | 2.00 |
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. In addition, the company is involved in the electricity generation, wholesale energy purchases and sales, commodity risk management, fuel production, and fuel logistics management activities. It serves approximately 3.5 million customers with a generation capacity of approximately 37,000 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.
6555 Sierra Drive, Irving, TX, United States, 75039
| Name | Title | Year Born |
|---|---|---|
| Mr. James A. Burke | Pres, CEO & Director | 1968 |
| Ms. Stephanie Zapata Moore | Exec. VP, Gen. Counsel & Chief Compliance Officer | 1973 |
| Mr. Stephen J. Muscato | Exec. VP & Chief Commercial Officer | 1971 |
| Mr. Scott A. Hudson | Exec. VP & Pres of Retail | 1964 |
| Mr. Kristopher E. Moldovan | Exec. VP & CFO | 1972 |
| Mr. Tom Farrah | Sr. VP & CIO | NA |
| Ms. Carrie Lee Kirby | Exec. VP & Chief Admin. Officer | 1968 |
| Ms. Meagan Horn | VP of Investor Relations, Sustainability and Purpose | NA |
| Ms. Stacey H. Dore | Chief Strategy and Sustainability Officer & Exec. VP of Public Affairs | 1973 |
| Ms. Sano Blocker | Sr. VP of Gov. Affairs | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
CA 
AU
UK
US
NZ
Please wait processing your request...