DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Vistra Corp. (VST)

Utilities | Independent Power Producers

Today's Price

$138.77

Today's Fair Value

$15.22 -89.03%

Margin of Safety

-811.76%

Projected Value (5Y)

$24.51 -82.34%

Dividends Paid (5Y)

$5.01

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 32.06% | CAGR (5y): -2.07%

Diluted Shares Growth Rate

Regression: -2.43% | CAGR (5y): -7.1%

Dividend Growth Rate

Regression: -1.42% | CAGR (5y): 9.24%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.79x)

Discount Rate