As of 2025-05-29, the Intrinsic Value of Vistra Corp (VST) is 183.50 USD. This Vistra valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.36 USD, the upside of Vistra Corp is 13.00%.
The range of the Intrinsic Value is 110.63 - 397.64 USD
Based on its market price of 162.36 USD and our intrinsic valuation, Vistra Corp (VST) is undervalued by 13.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.63 - 397.64 | 183.50 | 13.0% |
| DCF (Growth 10y) | 120.76 - 389.76 | 189.68 | 16.8% |
| DCF (EBITDA 5y) | 104.64 - 177.90 | 136.44 | -16.0% |
| DCF (EBITDA 10y) | 115.99 - 197.21 | 150.61 | -7.2% |
| Fair Value | 35.66 - 35.66 | 35.66 | -78.04% |
| P/E | 59.20 - 121.60 | 98.21 | -39.5% |
| EV/EBITDA | 63.05 - 401.32 | 205.07 | 26.3% |
| EPV | 322.45 - 491.10 | 406.77 | 150.5% |
| DDM - Stable | 63.68 - 225.48 | 144.58 | -11.0% |
| DDM - Multi | 85.48 - 234.74 | 125.25 | -22.9% |
| Market Cap (mil) | 55,228.38 |
| Beta | 2.49 |
| Outstanding shares (mil) | 340.16 |
| Enterprise Value (mil) | 73,626.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.34% |
| Cost of Debt | 4.93% |
| WACC | 6.41% |