VST vs DUK

	VST Vistra Corp.	DUK Duke Energy CORP
Price	$140.83	$125.40
Sector	Utilities	Utilities
X-Ray Score	53	58
Valuation	59	57
Growth	48	62
Profitability	60	65
Financial health	53	48
Dividends	26	51
Fair value	$126	$123
Verdict	Fair -11%	Fair -2%
Revenue (TTM)	$19.6B	$32.5B
Operating margin	18.2%	27.7%
Return on capital	11.4%	5.5%
Revenue growth (3y)	4.3%	3.4%
Free-cash-flow yield	4.7%	-3.4%
Net debt / EBITDA	3.5×	5.2×
Dividend yield	0.6%	3.4%

Scores and fair values are model estimates from SEC filings, ranked within each company's own sector, so scores of companies in different sectors are not directly comparable. Educational only, not financial advice.