Vistra (NEOE:ZVST) Cyclically Adjusted Revenue per Share: C$1.94 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

NEOE:ZVST Vistra Corp NEOE:ZVST
65 GF Score
Price C$7.72
GF Value C$9.39
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Vistra Cyclically Adjusted Revenue per Share?

Vistra NEOE:ZVST 65 Cyclically Adjusted Revenue per Share is C$1.94 as of Jun. 2026. GuruFocus rates NEOE:ZVST with a GF Score™ of 65/100 and a GF Value™ of C$9.39 (Modestly Undervalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Vistra's adjusted revenue per share for the three months ended in Jun. 2026 was C$16.618. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is C$1.94 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Vistra's average Cyclically Adjusted Revenue Growth Rate was 16.80% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

As of today (2026-08-28), Vistra's current stock price is C$7.72. Vistra's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was C$1.94. Vistra's Cyclically Adjusted PS Ratio of today is 3.98.

During the past 12 years, the highest Cyclically Adjusted PS Ratio of Vistra was 6.95. The lowest was 3.84. And the median was 5.13.


Vistra  (NEOE:ZVST) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Vistra's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=7.72/1.94
=3.98

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 12 years, the highest Cyclically Adjusted PS Ratio of Vistra was 6.95. The lowest was 3.84. And the median was 5.13.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Vistra Cyclically Adjusted Revenue per Share Related Terms


Vistra Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Vistra's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vistra Cyclically Adjusted Revenue per Share Chart

Vistra Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 1.81

Vistra Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 1.81 1.86 1.94

NEOE:ZVST vs NRG, TLN, CEG: Cyclically Adjusted Revenue per Share Comparison

For the Utilities - Independent Power Producers subindustry, Vistra's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Vistra Cyclically Adjusted PS Ratio vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Vistra's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Vistra's Cyclically Adjusted PS Ratio falls into.


NEOE:ZVST
65GF Score
Vistra Corp NEOE:ZVST
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vistra Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Vistra's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=16.618/333.9520*333.9520
=16.618

Current CPI (Jun. 2026) = 333.9520.

Vistra Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 5.182 241.428 7.168
201612 3.716 241.432 5.140
201703 4.246 243.801 5.816
201706 4.030 244.955 5.494
201709 5.255 246.819 7.110
201712 2.811 246.524 3.808
201803 2.309 249.554 3.090
201806 6.329 251.989 8.388
201809 7.814 252.439 10.337
201812 6.655 251.233 8.846
201903 7.676 254.202 10.084
201906 7.416 256.143 9.669
201909 8.567 256.759 11.143
201912 7.119 256.974 9.252
202003 8.132 258.115 10.521
202006 6.933 257.797 8.981
202009 9.570 260.280 12.279
202012 6.576 260.474 8.431
202103 8.316 264.877 10.485
202106 6.431 271.696 7.905
202109 7.822 274.310 9.523
202112 8.848 278.802 10.598
202203 8.760 287.504 10.175
202206 4.737 296.311 5.339
202209 16.442 296.808 18.500
202212 13.285 296.797 14.948
202303 15.623 301.836 17.285
202306 11.245 305.109 12.308
202309 14.856 307.789 16.119
202312 11.361 306.746 12.369
202403 11.846 312.332 12.666
202406 14.872 314.175 15.808
202409 24.322 315.301 25.761
202412 16.487 315.605 17.445
202503 16.616 319.799 17.351
202506 16.813 322.561 17.407
202509 19.931 324.800 20.493
202512 18.398 324.054 18.960
202603 22.635 330.213 22.891
202606 16.618 333.952 16.618

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of C$1.94 mean?
Vistra (NEOE:ZVST) has a Cyclically Adjusted Revenue per Share of C$1.94 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Vistra and its competitors.
Is Vistra's Cyclically Adjusted Revenue per Share too high?
Vistra's current Cyclically Adjusted Revenue per Share is C$1.94. Overall, Vistra has a GF Score™ of 65/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vistra's Cyclically Adjusted Revenue per Share compare to NRG and TLN?
Vistra's Cyclically Adjusted Revenue per Share of C$1.94 can be compared against companies in the Utilities - Independent Power Producers industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for an Utilities - Independent Power Producers company?
A good Cyclically Adjusted Revenue per Share depends on the Utilities - Independent Power Producers industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Vistra and its competitors. Vistra's current Cyclically Adjusted Revenue per Share is C$1.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vistra stock overvalued right now?
Based on GuruFocus' analysis, Vistra (NEOE:ZVST) is currently considered Modestly Undervalued. The stock's GF Value™ is C$9.39, compared to a current price of C$7.72 — trading 17.8% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is C$1.94. Vistra's overall GF Score™ is 65/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Vistra (NEOE:ZVST), the current Cyclically Adjusted Revenue per Share is C$1.94 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vistra (NEOE:ZVST) Overvalued in 2026?

Based on GuruFocus' analysis, Vistra stock appears to be undervalued. The current stock price of C$7.72 is trading 17.8% below its estimated GF Value™ of C$9.39. GuruFocus considers Vistra to be Modestly Undervalued.

Key valuation signals for NEOE:ZVST:

  • Cyclically Adjusted Revenue per Share: C$1.94
  • GF Value™: C$9.39 vs. price of C$7.72 (17.8% below fair value)
  • GF Score™: 65/100 with 5 warning signs

No single metric tells the full story. See the NEOE:ZVST stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vistra Business Description

Address 6555 Sierra Drive, Irving, TX, USA, 75039
Vistra Corp. is one of the largest power producers and retail energy providers in the US. It owns 44 gigawatts of generation capacity, including natural gas (27 GW), nuclear (6.5 GW), coal (8.7 GW), and solar and battery storage (1.3 GW). The Cogentrix acquisition will add 5.5 GW of gas generation. Vistra's retail electricity business serves 5 million customers in 20 states, including almost a third of all Texas electricity consumers. Vistra emerged from the Energy Future Holdings bankruptcy as a stand-alone entity in 2016.
65GF Score

Get the complete analysis for NEOE:ZVST

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

C$7.72
Price
C$9.39
GF Value