Vistra Corp. (VST) compounding analysis
Full-size annual and quarterly year-over-year growth charts for revenue, EPS, operating cash flow, EBITDA, and free cash flow against the 15%, 20%, and 30% bars over 3-, 5-, and 10-year windows, with each metric's valuation multiple vs its own history.
Revenue · 10YDoes not currently clear the 15%+, 20%+, or 30%+ revenue bars over 10Y.
- Score
- 11/100
- 10Y CAGR
- 12.2%
- Median YoY
- 6%
- YoY volatility
- σ 43.8pp· choppy
- Quarters ≥ 20%
- 11 of 40
- Negative quarters
- 16
- Valuation vs own 10Y history
- P/S 3.0x · 10Y median 1.2x · 92nd percentile · as of Aug 19, 2026
How this score is computed
- Quarters at or above 20%: 11 of 40 → 11 of 40 pts
- Steadiness (typical swing 43.8pp) → 0 of 25 pts
- Pace (median 6% YoY) → 0 of 20 pts
- Latest quarter (-5.5% YoY) → 0 of 15 pts
- Score: 11 of 100
Annualized revenue (TTM) · by quarter, last 40
Quarterly YoY revenue growth vs the 20% line
P/S multiple vs its 10Y median
Across metrics · 10Y
| Metric | 10Y CAGR | Median YoY | YoY σ | Qtrs ≥ 20% | Neg. qtrs |
|---|---|---|---|---|---|
| RevenueRevenue | 12.2% | 6% | 43.8pp | 11 of 40 | 16 |
| EPSEPS | — | — | — | — | — |
| Op cash flowOperating cash flow | 32.9% | 39.6% | 147.2pp | 16 of 30 | 8 |
| EBITDAEBITDA | 12.6% | 11.3% | 398.2pp | 13 of 37 | 12 |
| FCFFree cash flow | — | — | — | — | — |
Reported figures over 10Y: annual-series CAGR, median and standard deviation (σ, percentage points) of quarterly year-over-year growth, quarters at or above 20%, and quarters with negative YoY. “—” means the window needs more comparable data.
Scores, qualification bars, and the 0–100 consistency methodology are documented on the compounders list page →
See also: VST on the compounders surface · All compounders, ranked