Vistra

Tight PJM And ERCOT Markets Will Constrain Margins Amid Renewables

AnalystLowTarget

Not Invested

Community Contributor

Published

18 Apr 25

Updated

07 May 25

AnalystLowTarget's Fair Value

US$169.34

19.0% overvalued

10 Sep

US$201.51

60.7%

-0.3%

60.7%

-0.3%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

US$169.3419.0% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 62%

AnalystLowTarget Fair Value

US$169.34

19.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

7.31%

Renewable Energy revenue growth rate

0.41%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.68%

Calculation

US$2.88b

Earnings '28

24.50x

PE Ratio '28

US$70.60b

Market Cap '28

US$70.60b

Market Cap '28

334.64m

No. shares '28

US$210.97

Share Price '28

US$210.97 Share Price '28

Discounted to 2025 @ 7.67% p.a.

US$169.02

Fair Value '25

Tight PJM And ERCOT Markets Will Constrain Margins Amid Renewables

Shared on07 May 25Fair value Increased 62%

Shared on07 May 25
Fair value Increased 62%