Vistra Corp
NYSE:VST

Watchlist Manager
Vistra Corp Logo
Vistra Corp
NYSE:VST
Watchlist
Price: 167.405 USD 1.67%
Market Cap: 56.8B USD

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 11, 2025.

Estimated DCF Value of one VST stock is 126.54 USD. Compared to the current market price of 167.405 USD, the stock is Overvalued by 24%.

VST DCF Value
Base Case
126.54 USD
Overvaluation 24%
DCF Value
Price
Worst Case
Base Case
Best Case
DCF Value: 126.54 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 16.5B USD. The present value of the terminal value is 38.7B USD. The total present value equals 55.3B USD.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 55.3B USD
+ Cash & Equivalents 561m USD
+ Investments 4.5B USD
Firm Value 60.3B USD
- Debt 17.4B USD
- Minority Interest 13m USD
Equity Value 42.9B USD
/ Shares Outstanding 339.3m
VST DCF Value 126.54 USD
Overvalued by 24%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
21B 26.3B
Operating Income
3.9B 5.3B
FCFF
3.7B 4.1B

What is the DCF value of one VST stock?

Estimated DCF Value of one VST stock is 126.54 USD. Compared to the current market price of 167.405 USD, the stock is Overvalued by 24%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Vistra Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 55.3B USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 126.54 USD per share.

Back to Top
//