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) generated $4.07B in operating cash flow for fiscal year 2025. After capital expenditures of $3.94B, free cash flow was $129M.

Free cash flow margin was 0.8% of revenue. Cash conversion ratio was 4.31x, indicating earnings are backed by cash.

The company returned $306M in dividends and $1.03B in share buybacks to shareholders during the period.

Criteria supported by this page:

  • HEALTH (0/100, Fail) — weak cash flow raises concerns about debt servicing
  • MOAT (56/100, Partial) — cash flow generation is present but not at levels indicating a wide moat
  • INCOME (45/100) — Cash conversion ratio was 4.31x confirms earnings are backed by real cash flow

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
Proven by this page
GROWTH
83/100
→ Income
~
INCOME
45/100
→ Income
Vistra Corp. Cash Flow History
Metric TTM FY2025 FY2024 FY2023 FY2022
Operating Cash Flow $4.07B$4.07B$4.56B$5.45B$485M
Capital Expenditure $-3.43B$-3.94B$-2.08B$-1.68B$-1.3B
Free Cash Flow $640M$129M$2.49B$3.78B$-816M
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message