Vistra Corp
NYSE:VST

Watchlist Manager
Vistra Corp Logo
Vistra Corp
NYSE:VST
Watchlist
Price: 192.2 USD 2.77%
Market Cap: 65.2B USD

Intrinsic Value

The intrinsic value of one VST stock under the Base Case scenario is 169 USD. Compared to the current market price of 192.2 USD, Vistra Corp is Overvalued by 12%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VST Intrinsic Value
169 USD
Overvaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare VST to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Bull Theses

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.

Show More Less
How do you feel about VST?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Vistra Corp
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Vistra Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

VST Profitability Score
Profitability Due Diligence

Vistra Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Exceptional Gross Margin
ROE is Increasing
ROIC is Increasing
60/100
Profitability
Score

Vistra Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

VST Solvency Score
Solvency Due Diligence

Vistra Corp's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
High D/E
25/100
Solvency
Score

Vistra Corp's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VST Price Targets Summary
Vistra Corp

Wall Street analysts forecast VST stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VST is 181.97 USD with a low forecast of 121.2 USD and a high forecast of 243.6 USD.

Lowest
Price Target
121.2 USD
37% Downside
Average
Price Target
181.97 USD
5% Downside
Highest
Price Target
243.6 USD
27% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VST is .

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

VST Insider Trading
Buy and sell transactions by insiders

VST News

Other Videos
What is the Intrinsic Value of one VST stock?

The intrinsic value of one VST stock under the Base Case scenario is 169 USD.

Is VST stock undervalued or overvalued?

Compared to the current market price of 192.2 USD, Vistra Corp is Overvalued by 12%.

Back to Top