Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: VST stock price vs AL: 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 AL's multiple
Needs AL P/E.
Implied fair value · at VST's multiple
Needs VST P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: VST FY 2025 (ended Dec 31, 2025) · AL 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.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
Vistra Corp. · implied price per share
Bear
$52.17
Base
$61.37
Bull
$70.58
SUMISHO AIR LEASE CORPORATION · implied price per share
Bear
$11.87M
Base
$13.96M
Bull
$16.05M
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
3.46x
2.33x
Net debt / EBITDA
Leverage against operating earnings
3.56x
5.06x
Cash and equivalents
Liquid reserves on the balance sheet
$785.00M
$466.41M
Total debt
Interest-bearing obligations outstanding
$17.64B
$19.73B
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.
NEXTERA ENERGY INC
VST vs NEE
Duke Energy CORP
VST vs DUK
SOUTHERN CO
VST vs SO
DOMINION ENERGY, INC
VST vs D
AMERICAN ELECTRIC POWER CO INC
VST vs AEP
EXELON CORP
VST vs EXC
AerCap Holdings N.V.
VST vs AER
WILLIS LEASE FINANCE CORP
VST vs WLFC
HEIDRICK & STRUGGLES INTERNATIONAL INC
VST vs HSII
Live quote
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.
