VST
Vistra Corp
Price:  
112.63 
USD
Volume:  
4,860,542.00
United States | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Vistra WACC - Weighted Average Cost of Capital

The WACC of Vistra Corp (VST) is 6.1%.

The Cost of Equity of Vistra Corp (VST) is 7.25%.
The Cost of Debt of Vistra Corp (VST) is 4.95%.

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%
WACC

Vistra WACC calculation

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%