Vistra Corp.
$66.97B- Market cap
- $50.11B
- Debt
- +$17.64B
- Cash
- −$785.00M
Capital structure 74% equity / 26% debt · EV / Revenue 3.78x · EV / EBITDA 29.27x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
VST · current priceP/S 2.83x
$149.30Latest market snapshot
Implied fair value · at FSLY's multiple
$277.7986.1% above market
52.85 VST revenue / share×5.26x FSLY P/S=$277.79
Market $149.30Implied $277.79
FSLY · current priceP/S 5.26x
$20.59Latest market snapshot
Implied fair value · at VST's multiple
$11.0746.3% below market
3.92 FSLY revenue / share×2.83x VST P/S=$11.07
Market $20.59Implied $11.07