Vistra Corp. (VST) Fair Value 2026

VST · Electric Services ·

By CirclFi Research Team · Data from SEC EDGAR, FRED & GDELT

Quality Score

8.5 /10

32 fundamental signals · 12 models active

Value Trap Risk

SAFE (18/100)

Quick Summary — As of 2026-07-13, Vistra Corp. (VST) trades at $158.11, approximately 829% above CirclFi’s Bayesian DCF fair value of $17.02. QOC: 8.5/10. Value Trap Risk: 18/100 (SAFE). 12/13 models active.

Key Facts

Ticker
VST
Price
$158.11
Quality Score
8.5/10
Value Trap Risk
18/100
Models Active
12/13
Last Updated
Strength: First Chicago suggests +20.2% upside with 54% confidence
Risk: Majority of models suggest overvaluation

Valuation Matrix

12 Intrinsic Value Models vs. Current Price ($158.11)

Core Models (Unlocked)
Model Fair Value Upside
Bayesian DCF
High Conviction
$17.02 -89.2%
Earnings Power Value
Low Conviction
$2.78 -98.2%
CUCE Ensemble
Low Conviction
$119.97 -24.1%
First Chicago
High Conviction
$190.07 +20.2%

Unlock the Full Matrix

Access 8 additional models including EROIC Spread, Markov DDM, and more.

$1.30 / day

Billed monthly ($39/mo) or annually ($299/yr)

Unlock All 12 Models →

Cancel anytime · No contracts · Instant access

What Is Vistra Corp. (VST) Worth in 2026?

According to the CirclFi Deep Alpha Valuation Engine, Vistra Corp.'s intrinsic value is estimated at $102.54, suggesting the stock is overvalued at its current price of $158.11. With 9 out of 12 models flagging downside (-35.1% average return), the market may be pricing in unsustainable growth. Notably, Markov DDM sees the most upside at +90.0% (fair value: $300.46), while EPV is the most conservative at -98.2% ($2.78). The spread between these extremes — +188.3% — reveals how different analytical frameworks can reach starkly different conclusions.

What Do the Models Say About VST?

12 of 13 models are currently active for VST. Of these, 3 models suggest upside while 9 models suggest overvaluation. The Bayesian DCF estimates VST's intrinsic value at $17.02, implying -89.2% downside from the current price. See which stocks rank higher →

How Does VST Rank in Electric Services?

Among 70 Electric Services stocks, VST ranks #2 by Quality of Company score. CirclFi's QOC score of 8.5/10 evaluates 32 fundamental signals. A score of 8.5 places VST in the top tier.

See all Most Undervalued Electric Services Stocks →

Within the Electric Services space, Vistra Corp. competes in an environment where customer growth rate often separates market leaders from laggards. Understanding these industry-specific dynamics is essential context for interpreting our model outputs.

Is VST a Value Trap?

CirclFi's Value Trap algorithm assigns VST a score of 18/100 (SAFE). This indicates minimal risk. Fundamentals are healthy. The score cross-references apparent undervaluation against fundamental deterioration signals. Browse lowest value-trap stocks →

Multi-Model Methodology

12 of 13 models are active for Vistra Corp.. Broad coverage provides high confidence. Each model applies a fundamentally different valuation philosophy. See the complete methodology →

According to the CirclFi 32-factor quality framework, Vistra Corp.'s fundamental quality profile registers 8.5/10. This robust score captures the company's profitability depth, growth consistency, balance sheet resilience, and shareholder return track record.

The gap between the most bullish and bearish model spans +188.3% — demonstrating why single-model analysis is dangerous. Browse all stocks with 13-model coverage →

Data Sources & Confidence

Every VST valuation is built from SEC EDGAR XBRL filings — 700+ standardized financial tags. Macroeconomic context from FRED calibrates discount rates, while GDELT news sentiment feeds into our Sentiment SOTP model. All pipelines run daily. Read the complete data methodology →

Across VST's 12 active models, average confidence is 38%. Lower confidence may reflect limited history or high volatility.

CirclFi's output is a research starting point, not a buy/sell signal. All data updates daily. Read the full methodology →

This analysis is produced by the CirclFi Valuation Engine using quantitative models applied to SEC EDGAR filings, public market feeds, and FRED macroeconomic indicators. It is not financial advice.

Read the full investment analysis: Should You Buy Vistra Corp. Stock in 2026? →

Bull case, bear case, risk factors & peer comparison — updated daily

Which Similar Electric Services Stocks Should You Also Analyze?

8 related Electric Services stocks with 13-model coverage

Read investment analysis: CEPU · NEE · HNRG · TAC · IDA

See all Electric Services stocks ranked →

Frequently Asked Questions About Vistra Corp.

What is Vistra Corp.'s intrinsic value in 2026?

Based on CirclFi's 13-model analysis, Vistra Corp. (VST) has multiple fair value estimates. The Bayesian DCF model runs 10,000 Monte Carlo simulations with jump-diffusion to estimate intrinsic value at $17.02. The Quality of Company score is 8.5/10 across 32 fundamental signals. All models use SEC EDGAR filings updated daily. See our methodology page for how each model works.

Is VST overvalued or undervalued right now?

At $158.11, 3 of 12 active models suggest VST may be undervalued, while 9 indicate potential overvaluation. The assessment depends on which methodology best fits Vistra Corp.'s business model in Electric Services.

What does a Quality of Company score of 8.5 mean for VST?

Vistra Corp.'s QOC of 8.5/10 reflects 32 fundamental signals: profitability margins, revenue growth consistency, balance sheet leverage, free cash flow generation, and capital allocation efficiency. Scores above 7 indicate strong fundamentals and disciplined management.

How many valuation models does CirclFi run on VST?

CirclFi analyzes VST with 13 institutional-grade models daily: Bayesian DCF (Monte Carlo + jump-diffusion), EPV (Greenwald zero-growth), EROIC Spread (McKinsey reinvestment), First Chicago (3-scenario), Markov DDM (regime-switching), ML-RIV (machine learning residual income), Dynamic NAV (asset-based), PWERM (option-theoretic), Regime Cross-Sectional (relative), Sentiment SOTP (hybrid), CUCE Ensemble (meta-model), FTNN Topology (neural network), and RCMH-DCF (conditional regime). Currently 12 of 13 are active for this stock. Read the full methodology →

Is VST a value trap in 2026?

Vistra Corp.'s Value Trap score is 18/100 (SAFE). This low score indicates the current valuation is not artificially depressed by fundamental deterioration, suggesting genuine opportunity rather than a trap. Browse stocks by value-trap risk →

You’ve done the research. Don’t stop at half the picture.

Stop collecting opinions. Let 12 mathematical frameworks give you clarity on VST.

Unlock All 12 Fair Values — $39/mo

Cancel anytime · Less than a cup of coffee · Instant access