Vistra Corp
NYSE:VST

Watchlist Manager
Vistra Corp Logo
Vistra Corp
NYSE:VST
Watchlist
Price: 161.92 USD -2.81% Market Closed
Market Cap: 55.2B USD
Have any thoughts about
Vistra Corp?
Write Note

Intrinsic Value

The intrinsic value of one VST stock under the Base Case scenario is 137.88 USD. Compared to the current market price of 161.92 USD, Vistra Corp is Overvalued by 15%.

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

VST Intrinsic Value
137.88 USD
Overvaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vistra Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VST cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VST?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Vistra Corp

Provide an overview of the primary business activities
of Vistra Corp.

What unique competitive advantages
does Vistra Corp hold over its rivals?

What risks and challenges
does Vistra Corp face in the near future?

Has there been any significant insider trading activity
in Vistra Corp recently?

Summarize the latest earnings call
of Vistra Corp.

What significant events have occurred
in Vistra Corp over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vistra Corp.

Provide P/S
for Vistra Corp.

Provide P/E
for Vistra Corp.

Provide P/OCF
for Vistra Corp.

Provide P/FCFE
for Vistra Corp.

Provide P/B
for Vistra Corp.

Provide EV/S
for Vistra Corp.

Provide EV/GP
for Vistra Corp.

Provide EV/EBITDA
for Vistra Corp.

Provide EV/EBIT
for Vistra Corp.

Provide EV/OCF
for Vistra Corp.

Provide EV/FCFF
for Vistra Corp.

Provide EV/IC
for Vistra Corp.

Show me price targets
for Vistra Corp made by professional analysts.

What are the Revenue projections
for Vistra Corp?

How accurate were the past Revenue estimates
for Vistra Corp?

What are the Net Income projections
for Vistra Corp?

How accurate were the past Net Income estimates
for Vistra Corp?

What are the EPS projections
for Vistra Corp?

How accurate were the past EPS estimates
for Vistra Corp?

What are the EBIT projections
for Vistra Corp?

How accurate were the past EBIT estimates
for Vistra Corp?

Compare the revenue forecasts
for Vistra Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vistra Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vistra Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vistra Corp compared to its peers.

Compare the P/E ratios
of Vistra Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Vistra Corp with its peers.

Analyze the financial leverage
of Vistra Corp compared to its main competitors.

Show all profitability ratios
for Vistra Corp.

Provide ROE
for Vistra Corp.

Provide ROA
for Vistra Corp.

Provide ROIC
for Vistra Corp.

Provide ROCE
for Vistra Corp.

Provide Gross Margin
for Vistra Corp.

Provide Operating Margin
for Vistra Corp.

Provide Net Margin
for Vistra Corp.

Provide FCF Margin
for Vistra Corp.

Show all solvency ratios
for Vistra Corp.

Provide D/E Ratio
for Vistra Corp.

Provide D/A Ratio
for Vistra Corp.

Provide Interest Coverage Ratio
for Vistra Corp.

Provide Altman Z-Score Ratio
for Vistra Corp.

Provide Quick Ratio
for Vistra Corp.

Provide Current Ratio
for Vistra Corp.

Provide Cash Ratio
for Vistra Corp.

What is the historical Revenue growth
over the last 5 years for Vistra Corp?

What is the historical Net Income growth
over the last 5 years for Vistra Corp?

What is the current Free Cash Flow
of Vistra Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vistra Corp.

Business Breakdown

Vistra Corp. stands as a leading integrated power company in the United States, primarily focused on providing reliable energy solutions while driving a cleaner, more sustainable future. Founded in 2016 and headquartered in Irving, Texas, Vistra operates through its diverse portfolio of power generation assets, including natural gas, nuclear, coal, and renewables such as solar and wind. With a strong emphasis on operational excellence and sustainability, Vistra’s strategic commitment to reducing carbon emissions positions it as a forward-thinking player in the energy sector, aligning with the growing demand for cleaner energy solutions. Investors looking into Vistra can appreciate its substa...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vistra Corp

Current Assets 8.5B
Cash & Short-Term Investments 905m
Receivables 2.2B
Other Current Assets 5.4B
Non-Current Assets 29.3B
Long-Term Investments 4.5B
PP&E 18.5B
Intangibles 5B
Other Non-Current Assets 1.4B
Current Liabilities 7.7B
Accounts Payable 1.3B
Accrued Liabilities 434m
Short-Term Debt 750m
Other Current Liabilities 5.2B
Non-Current Liabilities 24.8B
Long-Term Debt 14.2B
Other Non-Current Liabilities 10.6B
Efficiency

Earnings Waterfall
Vistra Corp

Revenue
16.3B USD
Operating Expenses
-12.7B USD
Operating Income
3.6B USD
Other Expenses
-1.7B USD
Net Income
1.9B USD

Free Cash Flow Analysis
Vistra Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Vistra achieved solid Q3 2024 results with ongoing operations adjusted EBITDA of $1.444 billion, boosted by its integrated model despite milder Texas weather. The company raised its 2024 EBITDA guidance to $5.0–$5.2 billion and free cash flow guidance to $2.65–$2.85 billion, both reflecting strong retail performance. Long-term projections for 2025 show an EBITDA forecast of $5.5–$6.1 billion, with significant growth in retail expected to contribute $1.3–$1.4 billion in annual EBITDA. The strategic acquisition of a minority interest strengthens futures, indicating potential valuation upside for shareholders.

What is Earnings Call?
Fundamental Scores

VST Profitability Score
Profitability Due Diligence

Vistra Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Exceptional ROE
ROIC is Increasing
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Vistra Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

VST Solvency Score
Solvency Due Diligence

Vistra Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Low Altman Z-Score
29/100
Solvency
Score

Vistra Corp's solvency score is 29/100. 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 155.05 USD with a low forecast of 129.19 USD and a high forecast of 186.9 USD.

Lowest
Price Target
129.19 USD
20% Downside
Average
Price Target
155.05 USD
4% Downside
Highest
Price Target
186.9 USD
15% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VST?

Click here to dive deeper.

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
Previous Payment
-
Today
Next Payment
-
Today
Nov 23, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
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

Ownership

VST Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

VST News

Other Videos

Profile

Vistra Corp Logo
Vistra Corp

Country

United States of America

Industry

Utilities

Market Cap

55.2B USD

Dividend Yield

0.53%

Description

Vistra Corp. is an energy company, engages in the provision of electricity and power generation. The company is headquartered in Irving, Texas and currently employs 5,060 full-time employees. The company went IPO on 2016-09-28. The firm offers its products and services to market in Columbia, Canada and Japan. The company serves approximately 4.3 million residential, commercial and industrial retail customers with electricity and natural gas. The firm operates through six segments. The Retail segment is engaged in its retail sales of electricity and natural gas to residential, commercial and industrial customers. The Texas segment is engaged in its electricity generation operations. The East segment is engaged in its electricity generation operations in the Eastern Interconnection of the United States electric grid. The West segment is engaged in its electricity generation operations. The Sunset segment is engaged in plants with announced retirement plans. The Asset Closure segment is engaged in the decommissioning and reclamation of retired plants and mines.

Contact

TEXAS
Irving
6555 Sierra Dr
+12148124600.0
www.vistracorp.com

IPO

2016-09-28

Employees

5 060

Officers

President, CEO & Director
Mr. James A. Burke
Executive VP & CFO
Mr. Kristopher E. Moldovan
Chief Strategy and Sustainability Officer & Executive VP of Public Affairs
Ms. Stacey H. Dore
Executive VP & President of Wholesale Operations & Development
Mr. Stephen J. Muscato
Executive VP & President of Retail
Mr. Scott A. Hudson
Senior Vice President, Chief Accounting Officer & Controller
Ms. Margaret M. Montemayor
Show More
Senior VP & CIO
Mr. Tom Farrah
Executive VP & Chief Administrative Officer
Ms. Carrie Lee Kirby
Vice President of Investor Relations, Sustainability and Purpose
Ms. Meagan Horn
Executive VP, General Counsel & Chief Compliance Officer
Ms. Stephanie Zapata Moore
Show Less

See Also

Discover More
What is the Intrinsic Value of one VST stock?

The intrinsic value of one VST stock under the Base Case scenario is 137.88 USD.

Is VST stock undervalued or overvalued?

Compared to the current market price of 161.92 USD, Vistra Corp is Overvalued by 15%.

Back to Top