investorscraft@gmail.com

Intrinsic Value of Vistra Corp. (VST)

Previous Close$196.58
Intrinsic Value
Upside potential
Previous Close
$196.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vistra Corp. operates as a leading integrated retail electricity and power generation company in the U.S., primarily serving competitive markets such as Texas and the Northeast. The company generates revenue through a diversified portfolio of natural gas, nuclear, coal, and solar power plants, complemented by a retail electricity segment serving residential, commercial, and industrial customers. Vistra’s vertically integrated model allows it to balance generation with retail demand, optimizing margins across volatile energy markets. The company holds a strong market position in ERCOT, where its scale and operational flexibility provide a competitive edge in managing price fluctuations and grid reliability. Vistra’s strategic focus on transitioning toward cleaner energy sources, including investments in battery storage and renewables, aligns with broader industry trends toward decarbonization. Its retail segment benefits from brand recognition and customer loyalty, supported by value-added services and competitive pricing. As one of the largest independent power producers in the U.S., Vistra leverages its asset diversity and hedging strategies to mitigate commodity risks while capitalizing on opportunities in evolving energy markets.

Revenue Profitability And Efficiency

Vistra reported $17.2 billion in revenue for FY 2024, with net income of $2.7 billion, reflecting robust operational performance and effective cost management. Diluted EPS stood at $7.00, underscoring strong profitability. Operating cash flow of $4.6 billion highlights the company’s ability to convert earnings into cash, while capital expenditures of $2.1 billion indicate ongoing investments in infrastructure and growth initiatives. The retail segment’s contribution to margins remains stable, supported by disciplined pricing and volume management.

Earnings Power And Capital Efficiency

Vistra’s earnings power is driven by its diversified generation fleet and retail operations, which collectively deliver consistent cash flows. The company’s capital efficiency is evident in its ability to fund growth projects while maintaining shareholder returns. With an operating cash flow significantly exceeding capital expenditures, Vistra demonstrates strong free cash flow generation, enabling debt reduction and strategic reinvestment.

Balance Sheet And Financial Health

Vistra’s balance sheet shows $1.2 billion in cash and equivalents against $17.4 billion in total debt, reflecting a leveraged but manageable position. The company’s liquidity profile is supported by strong operating cash flows, providing flexibility to meet obligations and invest in growth. Debt maturity schedules are well-laddered, reducing refinancing risks, while hedging strategies mitigate exposure to commodity price volatility.

Growth Trends And Dividend Policy

Vistra’s growth is supported by investments in renewable energy and storage, aligning with regulatory and consumer demand shifts. The company paid a dividend of $1.39 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future dividend growth will likely depend on earnings stability and capital allocation priorities, balancing reinvestment with shareholder returns.

Valuation And Market Expectations

Vistra’s valuation reflects its earnings stability and growth potential in transitioning energy markets. Market expectations are anchored on its ability to execute its renewable energy strategy while maintaining profitability in conventional generation. The stock’s performance will hinge on commodity price trends, regulatory developments, and execution of its capital allocation framework.

Strategic Advantages And Outlook

Vistra’s strategic advantages include its scale, diversified asset base, and integrated retail operations, which provide resilience in volatile markets. The outlook remains positive, with opportunities in renewable energy expansion and grid modernization. Risks include regulatory changes and commodity price swings, but Vistra’s hedging and operational flexibility position it well to navigate uncertainties.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount