Vistra Corp.

Vistra Corp.

VSTยทNYSE

$153.70

-0.065%
UtilitiesIndependent Power Producers

Vistra Corp., together with its subsidiaries, operates as an integrated retail electricity and power generation company. The company operates through six segments: Retail, Texas, East, West, Sunset, and Asset Closure. It retails electricity and natural gas to residential, commercial, and industrial customers across 20 states in the United States and the District of Columbia. The company is also involved in the electricity generation, wholesale energy purchases and sales, commodity risk management, fuel production, and fuel logistics management activities. It serves approximately 4.3 million customers with a generation capacity of approximately 38,700 megawatts with a portfolio of natural gas, nuclear, coal, solar, and battery energy storage facilities. The company was formerly known as Vistra Energy Corp. and changed its name to Vistra Corp. in July 2020. Vistra Corp. was founded in 1882 and is based in Irving, Texas.

At a Glance

Live Snapshot
Market Cap$51.82B
EPS2.2100
P/E Ratio69.55
Earnings Date08/06/2026
Vistra Corp.

Vistra Corp. Fair Value Envelope

VST ยท NYSE

Our analysis suggests that VST has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $153.7, this represents a potential HIDDEN relative to our calculated worth for Vistra Corp..

Intrinsic Value
Current Price: $153.7

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.9B
+ Cash & Equivalents$816.0M
Firm Value$3.7B
- Debt$20.4B
Equity Value-$16.7B
/ Shares Outstanding338,825,490B
DCF Value-$49
OVERVALUED BY 132%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$2.0B
$1.0B
$508.8M
$254.4M
$127.2M
$63.6M
$31.8M
$15.9M
$7.9M
$4.0M
Maintenance CapEx
-$394.1M
-$197.1M
-$98.5M
-$49.3M
-$24.6M
-$12.3M
-$6.2M
-$3.1M
-$1.5M
-$769.7K
Owner Earnings
$1.6B
$820.5M
$410.2M
$205.1M
$102.6M
$51.3M
$25.6M
$12.8M
$6.4M
$3.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.5B
$703.4M
$325.6M
$150.8M
$69.8M
$32.3M
$15.0M
$6.9M
$3.2M
$1.5M
Terminal Value represents 0.9% of Enterprise Value