Three independent discounted-cash-flow-style models value Vistra Corp. every trading day. 0 of 3 currently price VST above its market price.
| Free Cash Flow model | $-649.32 |
| Excess Profit model | $-764.74 |
| Residual Earnings model | $16.43 |
| Dividend Discount model | $11.07 |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | +6.8% |
| Net debt / EBITDA | 8.5× |
| Gross margin | +32.9% |
| Revenue CAGR | +8.9% |
| Cash conversion | 4.3× |
| Dividend yield | +0.6% |
| Buyback yield | +1.6% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open VST in StockKitty