The Discounted Cash Flow (DCF) valuation of Vistra Corp (VST) is 259.20 USD. With the latest stock price at 160.23 USD, the upside of Vistra Corp based on DCF is 61.8%.
Based on the latest price of 160.23 USD and our DCF valuation, Vistra Corp (VST) is a buy. buying Vistra stocks now will result in a potential gain of 61.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.9% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 167.50 - 510.54 | 259.20 |
| Upside | 4.5% - 218.6% | 61.8% |