Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: ICE stock price vs VST: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VST's multiple
Needs VST P/E.
Implied fair value · at ICE's multiple
Needs ICE P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ICE FY 2025 (ended Dec 31, 2025) · VST FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 82% equity / 18% debt · EV / Revenue 8.65x · EV / EBITDA 16.53x
Capital structure 74% equity / 26% debt · EV / Revenue 3.78x · EV / EBITDA 29.27x
ICE carries the larger enterprise value at $109.34B against $66.97B; VST trades on the lower EV / Revenue multiple (3.78x vs 8.65x); ICE on the lower EV / EBITDA (16.53x vs 29.27x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Intercontinental Exchange, Inc. · implied price per share
Bear
$72.26
Base
$93.12
Bull
$121.26
Vistra Corp. · implied price per share
Bear
$11.86
Base
$24.38
Bull
$41.28
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.68x
3.46x
Net debt / EBITDA
Leverage against operating earnings
2.84x
7.37x
Cash and equivalents
Liquid reserves on the balance sheet
$837.00M
$785.00M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
CME GROUP INC.
ICE vs CME
Cboe Global Markets, Inc.
ICE vs CBOE
NASDAQ, INC.
ICE vs NDAQ
MARKETAXESS HOLDINGS INC
ICE vs MKTX
Tradeweb Markets Inc.
ICE vs TW
S&P Global Inc.
ICE vs SPGI
NEXTERA ENERGY INC
ICE vs NEE
Duke Energy CORP
ICE vs DUK
SOUTHERN CO
ICE vs SO
DOMINION ENERGY, INC
ICE vs D
AMERICAN ELECTRIC POWER CO INC
ICE vs AEP
EXELON CORP
ICE vs EXC
$19.64B
$17.64B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
