The WACC of Vistra Corp (VST) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.10% | 7.20% |
| Tax rate | 24.80% - 25.90% | 25.35% |
| Cost of debt | 4.50% - 4.70% | 4.60% |
| WACC | 5.6% - 7.0% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.10% |
| Tax rate | 24.80% | 25.90% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 4.50% | 4.70% |
| After-tax WACC | 5.6% | 7.0% |
| Selected WACC | 6.3% | |