As of 2024-12-12, the Intrinsic Value of Vistra Corp (VST) is
164.60 USD. This Vistra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 146.00 USD, the upside of Vistra Corp is
12.70%.
The range of the Intrinsic Value is 92.88 - 433.37 USD
164.60 USD
Intrinsic Value
Vistra Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
92.88 - 433.37 |
164.60 |
12.7% |
| DCF (Growth 10y) |
93.05 - 390.40 |
156.02 |
6.9% |
| DCF (EBITDA 5y) |
53.63 - 82.56 |
61.17 |
-58.1% |
| DCF (EBITDA 10y) |
63.02 - 94.32 |
72.40 |
-50.4% |
| Fair Value |
149.46 - 149.46 |
149.46 |
2.37% |
| P/E |
47.06 - 74.13 |
57.00 |
-61.0% |
| EV/EBITDA |
70.41 - 284.52 |
152.48 |
4.4% |
| EPV |
403.67 - 513.52 |
458.60 |
214.1% |
| DDM - Stable |
74.22 - 285.91 |
180.07 |
23.3% |
| DDM - Multi |
66.78 - 193.87 |
98.61 |
-32.5% |
Vistra Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
49,673.58 |
| Beta |
2.66 |
| Outstanding shares (mil) |
340.23 |
| Enterprise Value (mil) |
64,468.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.26% |
| Cost of Debt |
4.57% |
| WACC |
6.44% |