
Vistra Corp
NYSE:VST

Intrinsic Value
The intrinsic value of one
VST
stock under the Base Case scenario is
153.81
USD.
Compared to the current market price of 139.28 USD,
Vistra Corp
is
Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vistra Corp
Fundamental Analysis
Want a deep‑dive on Vistra Corp?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Vistra Corp
Balance Sheet Decomposition
Vistra Corp
Current Assets | 8.1B |
Cash & Short-Term Investments | 1.2B |
Receivables | 2B |
Other Current Assets | 4.9B |
Non-Current Assets | 29.7B |
Long-Term Investments | 4.5B |
PP&E | 18.2B |
Intangibles | 5B |
Other Non-Current Assets | 1.9B |
Free Cash Flow Analysis
Vistra Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vistra Corp
Revenue
|
17.2B
USD
|
Operating Expenses
|
-13.1B
USD
|
Operating Income
|
4.1B
USD
|
Other Expenses
|
-1.6B
USD
|
Net Income
|
2.5B
USD
|
VST Profitability Score
Profitability Due Diligence
Vistra Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Vistra Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
VST Solvency Score
Solvency Due Diligence
Vistra Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
Vistra Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VST Price Targets Summary
Vistra Corp
According to Wall Street analysts, the average 1-year price target for
VST
is 172.92 USD
with a low forecast of 121.2 USD and a high forecast of 222.6 USD.
Dividends
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?
The intrinsic value of one
VST
stock under the Base Case scenario is
153.81
USD.
Compared to the current market price of 139.28 USD,
Vistra Corp
is
Undervalued by 9%.