TLN vs VST: Talen Energy and Vistra compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Vistra is the larger company, worth $55.1B, about 3.4 times Talen Energy.
- Talen Energy grew revenue faster over the last year (+18.6% vs -5.5%).
- Vistra keeps more of each dollar of revenue as operating profit (18.6% vs 2.6%).
- Vistra's price assumes faster free cash flow growth: about 15% a year, against 9% for Talen Energy (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | TLN | VST |
|---|---|---|
| Market cap | $16.0B | $55.1B |
| Share price | $378.57 | $166.72 |
| Revenue (last fiscal year) | $2.6B | $17.7B |
| Free cash flow (last fiscal year) | $606M | $1.3B |
| Revenue growth, last year | +18.6% | -5.5% |
| Revenue growth per year, last 5 fiscal years | -5.1% | +10.1% |
| Operating margin | 2.6% | 18.6% |
| Net margin | -5.4% | 11.6% |
| Return on equity | -11.4% | 40.5% |
| P/E (trailing) | — | 27.3x |
| Price / free cash flow | 39.1x | 426.7x |
| EV / EBITDA | 30.5x | 11.2x |
| FCF growth the price implies | 8.6% | 14.6% |
| Dividend yield | — | 0.57% |
| Debt / equity | 8.31x | 6.77x |
| Fundamental grade | F | D |
| Superinvestors holding it | 6 | 6 |
| Insider purchases, last 12 months | 0 | 8 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Talen Energy
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2014 | $4.6B | $46M | 8.7% |
| 2015 | $4.5B | $317M | -0.87% |
| 2022 | $3.1B | -$45M | 7.8% |
| 2024 | $2.1B | $171M | 10.7% |
| 2025 | $2.6B | $606M | -3.5% |
Vistra
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $12.1B | -$1.2B | -12.5% |
| 2022 | $13.7B | -$816M | -8.6% |
| 2023 | $14.8B | $3.8B | 18.0% |
| 2024 | $17.2B | $2.5B | 23.7% |
| 2025 | $17.7B | $1.3B | 10.7% |
Where the revenue comes from
Talen Energy · by segments, 2025
PJM$2.5B94%
Other$161M6%
Vistra · by segments, 2025
Retail$13.0B74%
East$3.3B19%
Texas$918M5%
West$328M2%
Asset Closure$4M0%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open TLN in InvestinglyQuestions
Which is bigger, Talen Energy or Vistra?
Vistra (VST), at $55.1B against $16.0B.
Which grows faster, TLN or VST?
Talen Energy: revenue grew +18.6% over the last year, against -5.5%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.