The WACC of Vistra Corp (VST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.60% | 7.25% |
| Tax rate | 24.20% - 25.90% | 25.05% |
| Cost of debt | 4.60% - 5.30% | 4.95% |
| WACC | 5.1% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.45 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.60% |
| Tax rate | 24.20% | 25.90% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.60% | 5.30% |
| After-tax WACC | 5.1% | 7.1% |
| Selected WACC | 6.1% | |