VST vs ES

	VST Vistra Corp.	ES Eversource Energy
Price	$140.16	$67.46
Sector	Utilities	Utilities
X-Ray Score	53	65
Valuation	61	80
Growth	48	53
Profitability	60	63
Financial health	53	60
Dividends	26	63
Fair value	$128	$81
Verdict	Fair -9%	Undervalued +20%
Revenue (TTM)	$19.6B	$14.1B
Operating margin	18.2%	21.4%
Return on capital	11.4%	5.5%
Revenue growth (3y)	4.3%	3.3%
Free-cash-flow yield	4.7%	1.2%
Net debt / EBITDA	3.5×	5.2×
Dividend yield	0.7%	4.6%

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.