Vistra Corp. (VST)

Market price: $146.89

5 valuation methods

• Dividend Discount Model (DDM): $56.38 to $98.10 (midpoint $71.99)
• P / E: $125.08 to $158.71 (midpoint $142.92)
• EV / Revenue: $136.33 to $206.38 (midpoint $146.82)
• EV / EBITDA: $131.74 to $166.18 (midpoint $154.51)
• DCF (FCFF): $149.94 to $327.31 (midpoint $213.15)