VST

NYSE

Vistra Corp.

Utilities, Electric Utilities

$140.59

close 7 Aug 2026

-29.73%

52-week change

$47.53B

market cap

$132.66

$219.82

52-week range

Expected price

$161.71 – $197.65

Current price

$140.59

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)23.51x

P/S (TTM)2.44x

P/B8.49x

EV/EBITDA (TTM)12.07x

FCF yield (TTM)3.79%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average35.87x

P/E, sector median21.33x*

Price at 5-year median P/E$178.13*

Indicated dividend yield0.65%

Forward — analyst consensus

Forward P/E (FY2026)14.19x*

Forward P/E (FY2027)12.80x

Forward PEG1.31*

Consensus EPS FY2026 (9 analysts)$9.91

EPS growth (FY2026→FY2027)10.86%

Revenue growth (FY2026)28.17%

Street view

Price target (mean)$222.74*

Target upside58.43%

Ratings (buy / hold / sell)19 / 0 / 1

FY2026 EPS revisions, 30d (up / down)1 / 2

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 31 Mar 2026, filed 8 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -8.70%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$140.59

Cash & equivalents$634.00M

Total debt$19.16B

Shares outstanding338.08M

Result

DCF price per share-$12.56

Current price$140.59

Margin of safety-108.93%

PV of years 1–10$8.02B

PV of terminal value$6.26B

Equity value-$4.25B

Market-implied growth+11.16%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.65B	$1.50B	$1.37B	$1.25B	$1.14B	$1.04B	$953.44M	$870.49M	$794.75M	$725.61M	$13.52B
PV	$1.52B	$1.29B	$1.09B	$920.84M	$778.45M	$658.08M	$556.32M	$470.30M	$397.57M	$336.10M	$6.26B

period to 31 Mar 2026, filed 8 May 2026, close 7 Aug 2026