Vistra Corp.
$68.98B- Market cap
- $50.92B
- Debt
- +$18.84B
- Cash
- −$785.00M
Capital structure 73% equity / 27% debt · EV / Revenue 3.89x · EV proxy / EBITDA proxy 17.72x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $50.92B · View financials
Snapshot Sep 8, 2026, 4:00 PM ET
FY 2025 · View financials
Decision snapshot: VST stock price vs RITM: 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 RITM's multiple
Needs RITM P/E.
Implied fair value · at VST's multiple
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Reported gross margin
Operating income + D&A
Lower is better
Not comparable
Lower leverage
Statements
Annual statements in reported currencies, with calculations and source evidence.
Values retain reported currencies and share bases. Select a figure to inspect its period, calculation and filing inputs. Differences require compatible units and periods.
Explore enterprise value and market valuation multiples in the valuation sections.
Trendline
Eight period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
Price framework
USD market cap plus reported borrowing debt, less cash and equivalents. This EV proxy excludes investments, preferred stock and noncontrolling-interest adjustments.
Capital structure 73% equity / 27% debt · EV / Revenue 3.89x · EV proxy / EBITDA proxy 17.72x
Complete market value, debt and cash evidence is required for enterprise value.
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
Rithm Capital Corp. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Inspect reported liquidity and leverage alongside historical financial-health checks.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
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
ANNALY CAPITAL MANAGEMENT INC
VST vs NLY
AGNC Investment Corp.
VST vs AGNC
Ellington Financial Inc.
VST vs EFC
ARBOR REALTY TRUST INC
VST vs ABR
TWO HARBORS INVESTMENT CORP.
VST vs TWO
Cash excludes investments. EBITDA is an operating-income-plus-D&A proxy. Missing borrowing categories remain unavailable; select a value to inspect its inputs.
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.