Vistra Corp.
N/MPrice / tangible book
Market cap
$50.11B
Tangible equity
-$148.00M
Price / tangible book
N/M
Price / book
9.83x
Return on equity
18.5%
Return on assets
2.3%
Efficiency ratio
—
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
Decision snapshot: VST stock price at premium vs HBAN $149.30 current versus $26.71 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HBAN's multiple
Implied fair value · at VST's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Filter, sort, and scan the equity metrics that matter most for banks: book value, tangible book, returns, and operating efficiency.
Multiple premium
Multiple discount
Profitability edge
Asset efficiency edge
Lower is better
Statements
Bank-focused income statement and equity metrics aligned to the reporting windows.
SEC periods: VST FY 2025 (ended Dec 31, 2025) · HBAN FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Tangible book and profitability anchor a bank, not enterprise value.
Deposits and cash-like balances distort enterprise value for banks, so this section reads equity value, tangible book and profitability instead.
Price / tangible book
Market cap
$50.11B
Tangible equity
-$148.00M
Price / tangible book
N/M
Price / book
9.83x
Return on equity
18.5%
Return on assets
2.3%
Efficiency ratio
—
Price / tangible book
Market cap
$34.52B
Tangible equity
$18.20B
Price / tangible book
1.90x
Price / book
1.42x
Return on equity
9.1%
Return on assets
1.0%
Efficiency ratio
40.2%
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
Huntington Bancshares Incorporated · implied price per share
Bank model off — standard DCF modelling is disabled for financial institutions.
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
0.76x
Net debt / EBITDA
Leverage against operating earnings
7.37x
—
Cash and equivalents
Liquid reserves on the balance sheet
$785.00M
—
Total debt
Interest-bearing obligations outstanding
$17.64B
$18.48B
Comparable set
Where the pair sits against the wider banking 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
JPMorgan Chase & Co.
VST vs JPM
Bank of America Corporation
VST vs BAC
Wells Fargo & Company
VST vs WFC
Citigroup Inc.
VST vs C
PNC FINANCIAL SERVICES GROUP, INC.
VST vs PNC
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.