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 $1.43B in operating cash flow for quarter ending 2025-12-31. After capital expenditures of $1.51B, free cash flow was $-82M.

Free cash flow margin was -3.5% of revenue. Cash conversion ratio was 6.15x, indicating earnings are backed by cash.

The company returned $77M in dividends to shareholders during the quarter.

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 6.15x 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 Q4 FY2025 Q3 FY2025 Q2 FY2025 Q1 FY2025
Operating Cash Flow $4.07B$1.43B$1.47B$572M$599M
Capital Expenditure $-3.43B$-1.51B$-458M$-690M$-768M
Free Cash Flow $640M$-82M$1.01B$-118M$-169M
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message