Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Vistra Corp.

VSTCIK 0001692819

Compare:NEE DUK SO D AEP EXC

Compare VST

Intrinsic Value

VST Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

VST Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Vistra Corp., derived from annual filing data.

Read the DCF guide

DCF fair value

$14.73

Implied equity value $5B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$4.69 – $27.80

Bear

$4.69

Base

$14.73

Bull

$27.80

Model assumptions

Cash flow base

$2B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

8.9%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$14.73Baseline

Growth +1 pt$26.62+$11.90

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Vistra Corp., derived from annual filing data.

Read the DCF guide

DCF fair value

$14.73

Implied equity value $5B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$4.69 – $27.80

Bear

$4.69

Base

$14.73

Bull

$27.80

Model assumptions

Cash flow base

$2B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

8.9%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$14.73Baseline

Growth +1 pt$26.62+$11.90

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$23B

Less total debt

− $19B

Plus cash and equivalents

+ $785M

Equity value

After the bridge

$5B

Diluted shares

345,656,067

Fair value / share

$14.73