Vistra Energy Corp
Vistra Corp., together with its subsidiaries, operates as an integrated retail electricity and power generation company in the United States. It operates through five segments: Retail, Texas, East, West, and Asset Closure. The company retails electricity and natural gas to residential, commercial, and industrial customers across states in the United States and the District of Columbia. It also in… Read more
Vistra Energy Corp (VST) - Net Assets
Latest net assets as of September 2025: $5.22 Billion USD
Based on the latest financial reports, Vistra Energy Corp (VST) has net assets worth $5.22 Billion USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($38.02 Billion) and total liabilities ($32.80 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $5.22 Billion |
| % of Total Assets | 13.74% |
| Annual Growth Rate | 1.23% |
| 5-Year Change | -33.23% |
| 10-Year Change | N/A |
| Growth Volatility | 41.31 |
Vistra Energy Corp - Net Assets Trend (2001–2024)
This chart illustrates how Vistra Energy Corp's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Vistra Energy Corp (2001–2024)
The table below shows the annual net assets of Vistra Energy Corp from 2001 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $5.58 Billion | +4.90% |
| 2023-12-31 | $5.32 Billion | +8.21% |
| 2022-12-31 | $4.92 Billion | -40.69% |
| 2021-12-31 | $8.29 Billion | -0.83% |
| 2020-12-31 | $8.36 Billion | +5.04% |
| 2019-12-31 | $7.96 Billion | +1.18% |
| 2018-12-31 | $7.87 Billion | +24.05% |
| 2017-12-31 | $6.34 Billion | -3.87% |
| 2016-12-31 | $6.60 Billion | +128.83% |
| 2015-12-31 | $-22.88 Billion | -25.67% |
| 2014-12-31 | $-18.21 Billion | -51.97% |
| 2013-12-31 | $-11.98 Billion | -23.74% |
| 2012-12-31 | $-9.68 Billion | -43.28% |
| 2011-12-31 | $-6.76 Billion | -33.58% |
| 2010-12-31 | $-5.06 Billion | -183.74% |
| 2009-12-31 | $-1.78 Billion | +32.82% |
| 2008-12-31 | $-2.65 Billion | -142.70% |
| 2007-12-31 | $6.22 Billion | -6.57% |
| 2006-12-31 | $6.65 Billion | +52.84% |
| 2005-12-31 | $4.35 Billion | +21.22% |
| 2004-12-31 | $3.59 Billion | -10.20% |
| 2003-12-31 | $4.00 Billion | -6.41% |
| 2002-12-31 | $4.27 Billion | +1.45% |
| 2001-12-31 | $4.21 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Vistra Energy Corp's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 45400000000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $5.00 Million | 0.09% |
| Other Comprehensive Income | $20.00 Million | 0.36% |
| Other Components | $6.00 Billion | 107.70% |
| Total Equity | $5.57 Billion | 100.00% |
Vistra Energy Corp Competitors by Market Cap
The table below lists competitors of Vistra Energy Corp ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Fortinet Inc
NASDAQ:FTNT
|
$52.03 Billion |
|
Tokyo Electron Ltd.
PINK:TOELF
|
$52.22 Billion |
|
Midea Group Co Ltd
SHE:000333
|
$52.26 Billion |
|
NEMCL
PINK:NEMCL
|
$52.26 Billion |
|
Vale S.A
MX:VALEN
|
$51.70 Billion |
|
L3Harris Technologies Inc
NYSE:LHX
|
$51.53 Billion |
|
Compagnie de Saint-Gobain S.A
PINK:CODGF
|
$51.28 Billion |
|
Engie S.A.
PA:ENGI
|
$51.04 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Vistra Energy Corp's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,307,000,000 to 5,570,000,000, a change of 263,000,000 (5.0%).
- Net income of 2,659,000,000 contributed positively to equity growth.
- Dividend payments of 478,000,000 reduced retained earnings.
- Share repurchases of 1,266,000,000 reduced equity.
- Other comprehensive income increased equity by 14,000,000.
- Other factors decreased equity by 666,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $2.66 Billion | +47.74% |
| Dividends Paid | $478.00 Million | -8.58% |
| Share Repurchases | $1.27 Billion | -22.73% |
| Other Comprehensive Income | $14.00 Million | +0.25% |
| Other Changes | $-666.00 Million | -11.96% |
| Total Change | $- | 4.96% |
Book Value vs Market Value Analysis
This analysis compares Vistra Energy Corp's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 10.40x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | $-22.91 | $164.33 | x |
| 2013-12-31 | $-28.03 | $164.33 | x |
| 2014-12-31 | $-42.59 | $164.33 | x |
| 2015-12-31 | $-53.53 | $164.33 | x |
| 2016-12-31 | $15.43 | $164.33 | x |
| 2017-12-31 | $14.83 | $164.33 | x |
| 2018-12-31 | $15.57 | $164.33 | x |
| 2019-12-31 | $15.92 | $164.33 | x |
| 2020-12-31 | $17.05 | $164.33 | x |
| 2021-12-31 | $17.19 | $164.33 | x |
| 2022-12-31 | $11.60 | $164.33 | x |
| 2023-12-31 | $14.14 | $164.33 | x |
| 2024-12-31 | $15.80 | $164.33 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Vistra Energy Corp utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 47.74%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 13.72%
- • Asset Turnover: 0.51x
- • Equity Multiplier: 6.78x
- Recent ROE (47.74%) is above the historical average (25.15%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 12.04% | 6.80% | 0.55x | 3.24x | $85.80 Million |
| 2002 | 6.32% | 3.49% | 0.50x | 3.61x | $-157.30 Million |
| 2003 | 10.53% | 5.27% | 0.55x | 3.64x | $21.10 Million |
| 2004 | 10.53% | 4.45% | 0.59x | 4.04x | $18.90 Million |
| 2005 | 32.48% | 15.16% | 0.52x | 4.09x | $978.70 Million |
| 2006 | 36.60% | 24.96% | 0.53x | 2.79x | $1.77 Billion |
| 2007 | 0.56% | 0.54% | 0.13x | 7.89x | $-586.60 Million |
| 2012 | 0.00% | -52.31% | 0.17x | 0.00x | $-1.97 Billion |
| 2013 | 0.00% | -37.24% | 0.20x | 0.00x | $-998.70 Million |
| 2014 | 0.00% | -104.20% | 0.28x | 0.00x | $-4.41 Billion |
| 2015 | 0.00% | -87.09% | 0.34x | 0.00x | $-2.39 Billion |
| 2016 | 343.91% | 431.49% | 0.35x | 2.30x | $22.03 Billion |
| 2017 | -4.01% | -4.72% | 0.37x | 2.30x | $-888.20 Million |
| 2018 | -0.69% | -0.59% | 0.35x | 3.31x | $-840.30 Million |
| 2019 | 11.66% | 8.07% | 0.43x | 3.34x | $132.10 Million |
| 2020 | 7.60% | 5.75% | 0.44x | 3.01x | $-201.10 Million |
| 2021 | -15.37% | -9.56% | 0.45x | 3.58x | $-2.10 Billion |
| 2022 | -25.03% | -6.88% | 0.54x | 6.69x | $-1.72 Billion |
| 2023 | 28.13% | 9.61% | 0.47x | 6.21x | $962.30 Million |
| 2024 | 47.74% | 13.72% | 0.51x | 6.78x | $2.10 Billion |
Industry Comparison
This section compares Vistra Energy Corp's net assets metrics with peer companies in the Utilities - Independent Power Producers industry.
Industry Context
- Industry: Utilities - Independent Power Producers
- Average net assets among peers: $8,322,665,380
- Average return on equity (ROE) among peers: -32.35%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Vistra Energy Corp (VST) | $5.22 Billion | 12.04% | 6.28x | $51.93 Billion |
| AGL Energy Ltd (AGLXY) | $6.52 Billion | 6.30% | 1.16x | $3.74 Billion |
| Constellation Energy Corp (CEG) | $15.83 Billion | 7.11% | 2.10x | $104.28 Billion |
| CGN New Energy Holdings Co. Ltd (CGEGF) | $1.69 Billion | 15.85% | 3.95x | $289.43 Million |
| CGN Power Co. Ltd (CGNWF) | $24.05 Billion | 6.27% | 1.61x | $3.13 Billion |
| Capital Power Corporation (CPXWF) | $2.93 Billion | 4.64% | 2.04x | $4.85 Billion |
| Centrica plc (CPYYF) | $1.64 Billion | -9.44% | 5.75x | $8.61 Billion |
| China Resources Power Holdings Company Limited (CRPJF) | $30.16 Billion | 5.69% | 1.64x | $5.01 Billion |
| Digihost Technology Inc (DGHI) | $10.44 Million | -49.70% | 0.58x | $32.68 Million |
| Digi Power X Inc. (DGXX) | $9.18 Million | -315.50% | 0.74x | $63.31 Million |
| Energy World Corporation Ltd (EWCLF) | $390.67 Million | 5.31% | 0.59x | $5.35 Million |