
Vistra Corp
F:0V6

Intrinsic Value
The intrinsic value of one
0V6
stock under the Base Case scenario is
hidden
EUR.
Compared to the current market price of 196.58 EUR,
Vistra Corp
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vistra Corp
0V6 looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether 0V6 usually does or if today's premium is unusual.
Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Fundamental Analysis

Vistra’s heavy concentration in the Texas power market exposes it to heightened weather, regulatory, and competitive risks, as demonstrated by extreme events like Winter Storm Uri. A single-state focus could lead to outsized operational and financial volatility.
Vistra’s integrated retail and generation model in Texas provides a natural hedge against power price fluctuations, helping to stabilize margins and cash flow even in volatile conditions.

Revenue & Expenses Breakdown
Vistra Corp
Balance Sheet Decomposition
Vistra Corp
Current Assets | 8.4B |
Cash & Short-Term Investments | 561m |
Receivables | 1.9B |
Other Current Assets | 5.9B |
Non-Current Assets | 29.8B |
Long-Term Investments | 4.5B |
PP&E | 17.7B |
Intangibles | 5.1B |
Other Non-Current Assets | 2.5B |
Free Cash Flow Analysis
Vistra Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vistra Corp
Revenue
|
18.1B
USD
|
Cost of Revenue
|
-111m
USD
|
Gross Profit
|
18B
USD
|
Operating Expenses
|
-14.1B
USD
|
Operating Income
|
3.9B
USD
|
Other Expenses
|
-1.6B
USD
|
Net Income
|
2.2B
USD
|
0V6 Profitability Score
Profitability Due Diligence
Vistra Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
Vistra Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.
0V6 Solvency Score
Solvency Due Diligence
Vistra Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
Vistra Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
0V6 Price Targets Summary
Vistra Corp
According to Wall Street analysts, the average 1-year price target for
0V6
is 148.63 EUR
with a low forecast of 104.65 EUR and a high forecast of 181.33 EUR.
Dividends
Current shareholder yield for VST is
hidden
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
0V6
stock under the Base Case scenario is
hidden
EUR.
Compared to the current market price of 196.58 EUR,
Vistra Corp
is
hidden
.