{ "ticker": "VST", "name": "Vistra Corp.", "legal_name": "Vistra Corp.", "cik": "0001692819", "exchange": "NYSE", "sic": "4911", "industry": "Electric Services", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": true, "snapshot_date": "2026-10-26", "price": { "value": 140.16, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 47042628931.2, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 140.16, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 335635195.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001692819-26-000019 (335,635,195 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/vistra-20260630.htm", "period_end": "2026-08-03", "accession": "0001692819-26-000019", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-08-03", "share_count_age_days_at_price_date": 81, "warning": null, "computed": "140.16 (price 2026-10-23) / 1 x 335,635,195 (shares at 2026-08-03) = 47,042,628,931" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 22.5, "status": "partial: 3, 5", "complete": false, "missing_tests": [ "3", "5" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2017", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 6, "mismatch": 0, "unverified": 17, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 17.74, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2", "name": "Debt <= 2x equity (utility rule)", "value": 3.23, "unit": null, "threshold": "<= 2.0", "points": 11.5, "max": 30, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "9 years reported", "threshold": "10 of 10", "points": null, "max": 15, "missing_years": [ 2016 ] }, { "test": "4", "name": "Dividends every year for 20 years", "value": "8 of 20", "threshold": "20 of 20", "points": 6.0, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2017, 2018 ], "cross_check": { "verified_years": [ 2019, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2020, 2021 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": null, "threshold": ">= +33%", "points": null, "max": 10, "missing_years": [ 2014, 2015, 2016 ] }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 33.0, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 8.58, product 282.8", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 140.16, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 17738000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24289356, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 10276000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24342395, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 10557000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24369298, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 17719000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24419211, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 5482000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24502529, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2017", "value": -254000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "period": "2017-12-31", "accession": "0001692819-20-000005", "fact_id": 20698578, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": -54000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "period": "2018-12-31", "accession": "0001692819-21-000004", "fact_id": 20704759, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 928000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "period": "2019-12-31", "accession": "0001692819-22-000005", "fact_id": 20710898, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 636000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "period": "2020-12-31", "accession": "0001692819-23-000005", "fact_id": 20717238, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": -1274000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20723781, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20730671, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20737391, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2659000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20743700, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2016, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/VST/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 5 of 20 years)", "note": "XBRL dividends-per-share facts cover 5 of the 20 years" }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.125, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "period": "2019-12-31", "accession": "0001692819-20-000005", "fact_id": 20898253, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 0.724, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20903059, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 0.8205, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20904713, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 0.8735, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20906328, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 0.9015, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24310426, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2023", "value": 3.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20801969, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 7.0, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20807663, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 2.18, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24301973, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 335635195.0, "kind": "current", "source": "SEC cover page 10-Q 0001692819-26-000019 (335,635,195 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/vistra-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/R1.htm", "period": "2026-08-03", "accession": "0001692819-26-000019", "fact_id": 24599707, "age_days": 84, "stale": false } ] }, "magic_formula": { "score": null, "status": "not scored", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 20.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -27.5, "unit": "%", "percentile": 8.5, "points": 4.2, "max": 50 }, { "name": "6 month return", "value": -10.4, "unit": "%", "percentile": 20.8, "points": 4.2, "max": 20 }, { "name": "Price / 52-week high", "value": 0.7, "points": 10.5, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 51.0, "unit": "%", "points": 1.7, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 140.16, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 54.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.25, "unit": "bp", "points": 25.2, "max": 35 }, { "name": "Distinct buyers", "value": 1, "points": 6.2, "max": 25 }, { "name": "Buyer seniority", "value": 1.0, "points": 20.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.28, "points": 2.8, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [ { "name": "Form 4 P BURKE JAMES A 2026-09-01", "value": 603891.25, "shares": 4465.0, "price": 135.25, "role": "CEO", "period": "2026-09-01", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000126840626000009/" }, { "name": "Form 4 P BURKE JAMES A 2026-08-31", "value": 299178.0, "shares": 2200.0, "price": 135.99, "role": "CEO", "period": "2026-08-31", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000126840626000009/" }, { "name": "Form 4 P BURKE JAMES A 2026-08-24", "value": 270000.0, "shares": 2000.0, "price": 135.0, "role": "CEO", "period": "2026-08-24", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000126840626000007/" }, { "name": "excluded 2026-10-07 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-10-06 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-08 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-08 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-08 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-08 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 41.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2017", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 47, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "9.1% over 8 yrs", "threshold": ">= 15%", "points": 3.8, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "5 of 9", "threshold": "all years", "points": 8.3, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+42.1% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 11.5, "threshold": "<= 4", "points": 0.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "6.3%", "threshold": ">= 20%", "points": 0.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "2.13", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "5.4%", "threshold": ">= 7%", "points": 8.9, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 140.16, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": -54000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "period": "2018-12-31", "accession": "0001692819-21-000004", "fact_id": 20704759, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 7863000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "period": "2018-12-31", "accession": "0001692819-20-000005", "fact_id": 22765893, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 928000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "period": "2019-12-31", "accession": "0001692819-22-000005", "fact_id": 20710898, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 7959000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "period": "2019-12-31", "accession": "0001692819-21-000004", "fact_id": 22790693, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 636000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "period": "2020-12-31", "accession": "0001692819-23-000005", "fact_id": 20717238, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 8371000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "period": "2020-12-31", "accession": "0001692819-22-000005", "fact_id": 22815235, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": -1274000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20723781, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 8291000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "period": "2021-12-31", "accession": "0001692819-23-000005", "fact_id": 22841044, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20730671, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 4902000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2022-12-31", "accession": "0001692819-24-000012", "fact_id": 22868976, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20737391, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 5307000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2023-12-31", "accession": "0001692819-25-000013", "fact_id": 22896361, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2659000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20743700, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 5570000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 22921722, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 5097000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24479247, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2017", "value": -254000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "period": "2017-12-31", "accession": "0001692819-20-000005", "fact_id": 20698578, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": -54000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "period": "2018-12-31", "accession": "0001692819-21-000004", "fact_id": 20704759, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 928000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "period": "2019-12-31", "accession": "0001692819-22-000005", "fact_id": 20710898, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 636000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "period": "2020-12-31", "accession": "0001692819-23-000005", "fact_id": 20717238, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": -1274000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20723781, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20730671, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20737391, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2659000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20743700, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 19595000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24429865, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 0.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24444163, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": -1515000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20863025, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 12077000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20640937, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": -1177000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20868633, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 13728000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20645999, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 2661000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20874079, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 14779000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20651027, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 4081000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20879144, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 17224000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20655881, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1906000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24307023, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 17738000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24289356, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": -206000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20960672, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 1033000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 21027614, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 485000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20967439, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 1301000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 21031882, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 5453000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20974025, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 1676000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 21036025, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 4563000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20980230, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 2078000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 21039992, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 4070000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24314187, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 2752000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24318918, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 335635195.0, "kind": "current", "source": "SEC cover page 10-Q 0001692819-26-000019 (335,635,195 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/vistra-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/R1.htm", "period": "2026-08-03", "accession": "0001692819-26-000019", "fact_id": 24599707, "age_days": 84, "stale": false } ] }, "lynch": { "score": 24.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 5.9, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+10.9% a year", "threshold": "12% to 35% a year", "points": 18.2, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 64.3, "threshold": "<= 25", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 3.57, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "2 of 5", "threshold": "5 of 5", "points": 6.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-40.7%", "threshold": ">= +10%", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 140.16, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 2.18, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24301973, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 1.3, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "period": "2020-12-31", "accession": "0001692819-23-000005", "fact_id": 20785005, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 19595000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24429865, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 0.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24444163, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 5482000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24502529, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 435000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24535937, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 29.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.97, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "3 of 5 profitable", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "1.30 -> 2.18", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 8.58, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 140.16, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 10276000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24342395, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 10557000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24369298, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": -1274000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "period": "2021-12-31", "accession": "0001692819-24-000012", "fact_id": 20723781, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "period": "2022-12-31", "accession": "0001692819-25-000013", "fact_id": 20730671, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2023-12-31", "accession": "0001692819-26-000006", "fact_id": 20737391, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2659000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20743700, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/VST/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 2.18, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24301973, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 1.3, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "period": "2020-12-31", "accession": "0001692819-23-000005", "fact_id": 20785005, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 5482000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-06-30", "accession": "0001692819-26-000019", "fact_id": 24502529, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 335635195.0, "kind": "current", "source": "SEC cover page 10-Q 0001692819-26-000019 (335,635,195 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/vistra-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/R1.htm", "period": "2026-08-03", "accession": "0001692819-26-000019", "fact_id": 24599707, "age_days": 84, "stale": false } ] }, "piotroski": { "score": 55.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "2.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "4,070M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "7.0% -> 2.3%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "4,070M vs 944M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "40.8% -> 38.1%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.96 -> 0.78", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "339M -> 336M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "23.7% -> 10.7%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.46 -> 0.43", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 41550000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24379043, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 4070000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24314187, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2659000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20743700, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 41550000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24379043, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 37770000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 21931910, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 4070000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24314187, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 944000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24296078, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 15842000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24411727, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 15418000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 22087053, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 41550000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24379043, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 37770000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 21931910, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 9179000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24324346, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 8119000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 21325477, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 11814000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24351305, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 8432000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 21598365, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-08-03", "value": 335635195.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2026-08-03", "accession": "0001692819-26-000019", "fact_id": 24591003, "verified": "unverified", "age_days": 84 }, { "name": "shares_out 2025-08-01", "value": 338820324.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000085/", "period": "2025-08-01", "accession": "0001692819-25-000085", "fact_id": 24580315, "verified": "unverified", "age_days": 451 }, { "name": "operating_income 2025-12-31", "value": 1906000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24307023, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 4081000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20879144, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 17738000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24289356, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 17224000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20655881, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 17738000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2025-12-31", "accession": "0001692819-26-000006", "fact_id": 24289356, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 17224000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 20655881, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 41550000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/", "period": "2025-12-31", "accession": "0001692819-26-000019", "fact_id": 24379043, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 37770000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "period": "2024-12-31", "accession": "0001692819-26-000006", "fact_id": 21931910, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -254000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "accession": "0001692819-20-000005" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": -54000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "accession": "0001692819-21-000004" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 928000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "accession": "0001692819-22-000005" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 636000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "accession": "0001692819-23-000005" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": -1274000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "accession": "0001692819-24-000012" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": -1227000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "accession": "0001692819-25-000013" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1493000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2659000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 944000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006" } ], "eps_diluted_by_fy": [ { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -0.59, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "accession": "0001692819-20-000005", "value_reported": -0.59, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": -0.11, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "accession": "0001692819-21-000004", "value_reported": -0.11, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1.86, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "accession": "0001692819-22-000005", "value_reported": 1.86, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1.3, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "accession": "0001692819-23-000005", "value_reported": 1.3, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": -2.69, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "accession": "0001692819-24-000012", "value_reported": -2.69, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": -3.26, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "accession": "0001692819-25-000013", "value_reported": -3.26, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3.58, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006", "value_reported": 3.58, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 7.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006", "value_reported": 7.0, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2.18, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006", "value_reported": 2.18, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 5430000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281920000005/", "accession": "0001692819-20-000005" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 9144000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281921000004/", "accession": "0001692819-21-000004" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 11809000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281922000005/", "accession": "0001692819-22-000005" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 11443000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281923000005/", "accession": "0001692819-23-000005" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12077000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281924000012/", "accession": "0001692819-24-000012" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 13728000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281925000013/", "accession": "0001692819-25-000013" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 14779000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 17224000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 17738000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "accession": "0001692819-26-000006" } ], "dividend_years": [ 2016, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-10-07", "insider_name": "Moldovan Kristopher E.", "role": "CFO", "code": "S", "shares": 20000.0, "price": 165.0, "value": 3300000.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000194049426000008/#live" }, { "txn_date": "2026-10-06", "insider_name": "HUDSON SCOTT A", "role": "Pres", "code": "S", "shares": 22222.0, "price": 160.14, "value": 3558631.0799999996, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000172855326000008/#live" }, { "txn_date": "2026-09-08", "insider_name": "HUDSON SCOTT A", "role": "Pres", "code": "S", "shares": 7777.0, "price": 150.97, "value": 1174093.69, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000172855326000006/" }, { "txn_date": "2026-09-08", "insider_name": "HUDSON SCOTT A", "role": "Pres", "code": "S", "shares": 28826.0, "price": 151.85, "value": 4377228.1, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000172855326000006/" }, { "txn_date": "2026-09-08", "insider_name": "HUDSON SCOTT A", "role": "Pres", "code": "S", "shares": 7841.0, "price": 152.56, "value": 1196222.96, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000172855326000006/" }, { "txn_date": "2026-09-08", "insider_name": "Moldovan Kristopher E.", "role": "CFO", "code": "S", "shares": 20000.0, "price": 151.03, "value": 3020600.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000194049426000006/" }, { "txn_date": "2026-09-01", "insider_name": "BURKE JAMES A", "role": "CEO", "code": "P", "shares": 4465.0, "price": 135.25, "value": 603891.25, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000126840626000009/" }, { "txn_date": "2026-08-31", "insider_name": "BURKE JAMES A", "role": "CEO", "code": "P", "shares": 2200.0, "price": 135.99, "value": 299178.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000126840626000009/" }, { "txn_date": "2026-08-24", "insider_name": "BURKE JAMES A", "role": "CEO", "code": "P", "shares": 2000.0, "price": 135.0, "value": 270000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000126840626000007/" }, { "txn_date": "2026-06-18", "insider_name": "Acosta Arcilia", "role": "director", "code": "S", "shares": 7500.0, "price": 170.0, "value": 1275000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000162903926000016/" }, { "txn_date": "2026-06-18", "insider_name": "Acosta Arcilia", "role": "director", "code": "S", "shares": 7500.0, "price": 165.04, "value": 1237800.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000162903926000016/" }, { "txn_date": "2026-06-18", "insider_name": "SULT JOHN R", "role": "director", "code": "S", "shares": 6500.0, "price": 170.0, "value": 1105000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000134293226000004/" }, { "txn_date": "2026-06-16", "insider_name": "HELM SCOTT B", "role": "director", "code": "S", "shares": 25000.0, "price": 160.0, "value": 4000000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000171193626000004/" }, { "txn_date": "2026-06-15", "insider_name": "BARBAS PAUL M", "role": "director", "code": "S", "shares": 244.0, "price": 153.0, "value": 37332.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000117645326000004/" }, { "txn_date": "2026-06-12", "insider_name": "BARBAS PAUL M", "role": "director", "code": "S", "shares": 244.0, "price": 147.93, "value": 36094.92, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000117645326000004/" }, { "txn_date": "2026-06-02", "insider_name": "Montemayor Margaret", "role": "officer", "code": "S", "shares": 4600.0, "price": 160.0, "value": 736000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000160211426000006/" }, { "txn_date": "2026-05-27", "insider_name": "Montemayor Margaret", "role": "officer", "code": "S", "shares": 5000.0, "price": 164.96, "value": 824800.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1692819/000160211426000004/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001692819", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692819.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001692819&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001692819&type=8-K", "yahoo": "https://finance.yahoo.com/quote/VST", "stooq": "https://stooq.com/q/d/?s=vst.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=VST", "finviz": "https://finviz.com/quote.ashx?t=VST", "stockanalysis": "https://stockanalysis.com/stocks/vst/", "seeking_alpha": "https://seekingalpha.com/symbol/VST", "openinsider": "http://openinsider.com/search?q=VST", "google_news": "https://news.google.com/rss/search?q=VST+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/VST.json", "markdown": "https://theclaudetrader.com/s/VST.md", "research_packet": "https://theclaudetrader.com/r/VST.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/VST; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 39.14, "fv_low": 28.3, "fv_high": 49.97, "fv_gap_pct": -72.1, "fv_verdict": "red", "fv_methods": 2, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-06-30", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "earnings": { "value": 49.967330431231865, "pe_used": 22.920793775794433, "pe_raw": 22.920793775794433, "pe_basis": "SIC 49 peer median excluding itself (36 peers)", "inputs": { "eps": { "fy": 2025, "value": 2.18, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001692819-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "value_reported": 2.18, "split_factor": 1.0 } } }, "graham": { "value": 28.304486083959297, "inputs": { "eps": { "fy": 2025, "value": 2.18, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001692819-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000006/", "value_reported": 2.18, "split_factor": 1.0 }, "bvps": { "value": 16.33320963255954, "equity": { "value": 5482000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001692819-26-000019", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1692819/000169281926000019/" }, "shares": 335635195.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }