The Discounted Cash Flow (DCF) valuation of Vistra Corp (VST) is 211.50 USD. With the latest stock price at 157.97 USD, the upside of Vistra Corp based on DCF is 33.9%.
Based on the latest price of 157.97 USD and our DCF valuation, Vistra Corp (VST) is a buy. buying Vistra stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.7% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 158.95 - 303.09 | 211.50 |
| Upside | 0.6% - 91.9% | 33.9% |