Vistra Corp. (VST)

Market price: $146.66

5 valuation methods

• Dividend Discount Model (DDM): $56.49 to $98.43 (midpoint $72.17)
• P / E: $125.59 to $159.21 (midpoint $143.95)
• EV / Revenue: $136.64 to $207.40 (midpoint $149.09)
• EV / EBITDA: $132.95 to $166.93 (midpoint $156.70)
• DCF (FCFF): $150.41 to $328.85 (midpoint $213.94)