Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $50.11B · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 ·
Decision snapshot: VST stock price vs FRT: 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 FRT's multiple
Needs FRT P/E.
Implied fair value · at VST's multiple
Needs VST P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: VST FY 2025 (ended Dec 31, 2025) · FRT 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 74% equity / 26% debt · EV / Revenue 3.78x · EV / EBITDA 29.27x
Capital structure 67% equity / 33% debt · EV / Revenue 11.69x · EV / EBITDA 19.50x
VST carries the larger enterprise value at $66.97B against $14.95B; VST trades on the lower EV / Revenue multiple (3.78x vs 11.69x); FRT on the lower EV / EBITDA (19.50x vs 29.27x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Vistra Corp. · implied price per share
Bear
$11.86
Base
$24.38
Bull
$41.28
FEDERAL REALTY INVESTMENT TRUST · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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
3.46x
1.52x
Net debt / EBITDA
Leverage against operating earnings
7.37x
6.31x
Cash and equivalents
Liquid reserves on the balance sheet
$785.00M
$107.42M
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.
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
KIMCO REALTY CORP
VST vs KIM
REGENCY CENTERS CORP
VST vs REG
Brixmor Property Group Inc.
VST vs BRX
SIMON PROPERTY GROUP INC /DE/
VST vs SPG
$17.64B
$4.94B
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.
