Intrinsic Value of S&P & Nasdaq Contact Us

Vistra Corp. VST NYSE

NYSE • Utilities • Independent Power Producers • US • USD

SharesGrow Score
59/100
2/7 Pass
SharesGrow Intrinsic Value
$26.73
-83.7%
Analyst Price Target
$230.56
+40.6%

Vistra Corp. (VST) reported total assets of $41.55B and total liabilities of $36.44B for fiscal year 2025, resulting in total equity of $5.11B.

The company held $816M in cash and short-term investments. Total debt stood at $20.4B, with net debt of $19.58B. The Debt-to-Equity (D/E) ratio was 3.99 (leveraged).

Current ratio is 0.78, which may signal tight short-term liquidity. Interest coverage is 1.1x (weak).

Criteria supported by this page:

  • HEALTH (0/100, Fail) — the balance sheet shows elevated risk in debt or liquidity metrics
  • MOAT (56/100) — Total assets $41.55B and equity $5.11B support the company's competitive scale
  • VALUE (56/100) — Debt-to-Equity 3.99 contributes to the overall valuation risk assessment

Overall SharesGrow Score: 59/100 with 2/7 criteria passed.

SharesGrow 7-Criteria Score
59/100
SG Score
View full scorecard →
~
VALUE
56/100
Price-to-Earnings & upside
→ Valuation
FUTURE
100/100
Analyst consensus
→ Forecast
~
PAST
75/100
→ Income
HEALTH
0/100
Debt-to-Equity & liquidity
Proven by this page
~
MOAT
56/100
→ Income
GROWTH
83/100
→ Income
~
INCOME
45/100
→ Income
Vistra Corp. Balance Sheet History
Metric FY2025 FY2024 FY2023 FY2022
Total Assets $41.55B$37.77B$32.97B$32.79B
Total Liabilities $36.44B$32.19B$27.64B$27.87B
Total Debt $20.4B$17.36B$14.68B$13.34B
Cash & Investments $816M$1.19B$3.49B$455M
Total Stockholders Equity $5.11B$5.57B$5.31B$4.9B
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message