Valuation
26% of the score
25median 13
Vistra Corp. is valued at 20.9x its operating profit, including debt: a rich multiple.
25x
20x
15x
10x
6x
20.9x
Full points at 6x or less, none from 25xfull points
VSTVistra Corp.
$138.27-26% 1Y
$138.27
$134.5252 weeks$217.02
RyuScore
Seven criteria, each scored 0 to 100 on a published scale, weighted into one number.
RyuScore 45 out of 100, Average
Today's price. Only valuation depends on it.
Average. Vistra Corp. scores higher than 42% of the 1,794 companies Ryufin scores.
Carried by return on new capital and capital allocation, held back by valuation and return on capital.
Utilities median 40 · all companies 50
Return on capital
18% of the score
15median 34
Over 7 years the business earned 4% a year after tax on the capital it uses.
2%
8%
15%
25%
4%
None at 2% or less, full points from 25%full points
7 years agolatest 5.1%
Return on new capital
16% of the score
100median 49
For every dollar of operating profit earned over 6 years, yearly profit grew by 64 cents. New capital earned 30%, and 210% of profit went back into the business.
-5%
12%
64%
None at minus 5 cents, full points from 12 centsfull points
Capital allocation
14% of the score
90median 64
How management spends the money: shares bought back or issued, and whether assets grow faster than the business they serve.
Share countDown 6.8% a year over 5 years: buybacks
1005%
-3%
-6.8%
0 pointsfull points
Assets against salesAssets grew 11% a year, sales 9.2%
7612%
-2%
1.4%
0 pointsfull points
Cycle position
12% of the score
0median 62
Today's operating margin of 19% is 2.40x its normal 7.7%: near a peak, where margins tend to fall back. Normal is half the 9 year median, half the last four years, so a margin that has held is not taken for a peak.
2x
1.5x
1x
0.7x
2.4x
A trough earns points, a peak costs themfull points
9 years agonow 19%
Balance sheet
8% of the score
20median 50
What the debt weighs against the profit that has to carry it.
Net debt to EBITDA3.5x a year of EBITDA
244.5x
0.5x
3.5x
0 pointsfull points
Interest coverOperating profit covers interest 3x
161.5x
12x
3.1x
0 pointsfull points
Earnings quality
6% of the score
100median 90
Whether the reported profit arrives as cash, and whether the accounts show the usual signs of stretching.
Cash against profitOperating cash flow was 2.76x profit over 3 years
1000.7x
1x
1.3x
2.8x
0 pointsfull points
AccrualsCash ran ahead of profit by 7.9% of assets
998%
0%
-8%
-7.9%
0 pointsfull points
How the RyuScore works
Each criterion earns 0 to 100 points on the scale drawn under it, and the RyuScore is their average weighted 26, 18, 16, 14, 12, 8 and 6. Scales bend in the company's favour between their ends, so an ordinary figure is never already near zero. Where a criterion cannot be measured from the filings it is taken out and the remaining weights scale up; a company needs 60% of the weight covered, and always a price, to get a score.
Built from the company's annual and quarterly filings with the SEC and today's share price. Banks, insurers and property trusts are not scored: their debt is their raw material, so these yardsticks mean something else there. Figures as of 2026-06-30, latest annual report FY2025.
Utilities
Ranks #22 of 72 by RyuScore