VST vs SO

	VST Vistra Corp.	SO Southern Co
Price	$140.83	$93.82
Sector	Utilities	Utilities
X-Ray Score	53	45
Valuation	59	34
Growth	48	53
Profitability	60	51
Financial health	53	51
Dividends	26	25
Fair value	$126	$81
Verdict	Fair -11%	Fair -14%
Revenue (TTM)	$19.6B	$30.2B
Operating margin	18.2%	24.2%
Return on capital	11.4%	5.4%
Revenue growth (3y)	4.3%	0.3%
Free-cash-flow yield	4.7%	-3.3%
Net debt / EBITDA	3.5×	5.5×
Dividend yield	0.6%	3.2%

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.