Vistra Corp.
Prognozy (mln)
| Okres |
2024-12-31 |
2025-12-31 |
2026-12-31 |
2027-12-31 |
2028-12-31 |
2029-12-31 |
| Przychód (średnia) |
17,754.16 |
20,477.07 |
22,470.39 |
23,798.87 |
22,574.00 |
21,868.00 |
| Przychód Δ r/r |
0.00% |
15.34% |
9.73% |
5.91% |
-5.15% |
-3.13% |
| Przychód (min) |
15,818.69 |
16,068.22 |
18,953.88 |
23,783.33 |
18,238.89 |
17,668.47 |
| Przychód (max) |
20,564.30 |
23,214.90 |
27,364.50 |
23,814.41 |
26,361.57 |
25,537.12 |
| EBITDA (średnia) |
4,077.25 |
4,702.57 |
5,160.34 |
5,465.43 |
5,184.13 |
5,022.00 |
| EBIT (średnia) |
1,354.69 |
1,562.46 |
1,714.56 |
1,815.92 |
1,722.46 |
1,668.59 |
| EBIT % |
7.63% |
7.63% |
7.63% |
7.63% |
7.63% |
7.63% |
| Zysk netto (średni) |
2,234.00 |
2,132.20 |
2,743.83 |
3,004.85 |
4,506.70 |
7,231.15 |
| Zysk netto % |
12.58% |
10.41% |
12.21% |
12.63% |
19.96% |
33.07% |
| EPS (średnia) |
5.84 |
6.05 |
8.70 |
9.52 |
12.78 |
20.51 |
| Liczba analityków (Przychody) |
8 |
7 |
13 |
10 |
4 |
5 |
| Liczba analityków (EPS) |
7 |
8 |
11 |
10 |
5 |
4 |
| symbol |
VST |
VST |
VST |
VST |
VST |
VST |