VSOGF (Vista EnergyB de CV) Intrinsic Value: Projected FCF: $16.15 (As of Sep. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

VSOGF Vista Energy SAB de CV VSOGF
86 GF Score
Price $72.25
GF Value $107.93
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Vista EnergyB de CV Intrinsic Value: Projected FCF?

Vista EnergyB de CV VSOGF 86 Intrinsic Value: Projected FCF is $16.15 as of Sep. 21, 2026. GuruFocus rates VSOGF with a GF Score™ of 86/100 and a GF Value™ of $107.93 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 633 Oil & Gas companies, Vista EnergyB de CV ranks worse than 93.21% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-21), Vista EnergyB de CV's Intrinsic Value: Projected FCF is $16.15. The stock price of Vista EnergyB de CV is $72.25. Therefore, Vista EnergyB de CV's Price-to-Intrinsic-Value-Projected-FCF of today is 4.5.

The historical rank and industry rank for Vista EnergyB de CV's Intrinsic Value: Projected FCF or its related term are showing as below:

VSOGF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.48   Med: 3.89   Max: 73.44
Current: 4.47

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Vista EnergyB de CV was 73.44. The lowest was 2.48. And the median was 3.89.

VSOGF's Price-to-Projected-FCF is ranked worse than
93.21% of 633 companies
in the Oil & Gas industry
Industry Median: 0.86 vs VSOGF: 4.47

Vista EnergyB de CV  (OTCPK:VSOGF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Vista EnergyB de CV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=72.25/8.9875651675454
=8.04

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Vista EnergyB de CV Intrinsic Value: Projected FCF Related Terms


Vista EnergyB de CV Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Vista EnergyB de CV's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vista EnergyB de CV Intrinsic Value: Projected FCF Chart

Vista EnergyB de CV Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - - 9.76 -0.54

Vista EnergyB de CV Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.90 -2.64 -0.69 -6.04 10.60

VSOGF vs COP, EOG, OXY: Intrinsic Value: Projected FCF Comparison

For the Oil & Gas E&P subindustry, Vista EnergyB de CV's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Vista EnergyB de CV Price-to-Projected-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Vista EnergyB de CV's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Vista EnergyB de CV's Price-to-Projected-FCF falls into.


VSOGF
86GF Score
Vista Energy SAB de CV VSOGF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vista EnergyB de CV Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Vista EnergyB de CV's Free Cash Flow(6 year avg) = $-110.29.

Vista EnergyB de CV's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-110.2906992+3335.352*0.8)/114.499217
=8.99

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $16.15 mean?
Vista EnergyB de CV (VSOGF) has a Intrinsic Value: Projected FCF of $16.15 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Vista EnergyB de CV and its competitors. According to the industry distribution chart, Vista EnergyB de CV ranks #590 out of 633 companies in the Oil & Gas industry, placing it in the top 93.2%.
Is Vista EnergyB de CV's Intrinsic Value: Projected FCF too high?
Vista EnergyB de CV's current Intrinsic Value: Projected FCF is $16.15. The Oil & Gas industry median Intrinsic Value: Projected FCF is 0.86. Vista EnergyB de CV's value of $16.15 is 1777.9% above this industry median. Based on the distribution chart, Vista EnergyB de CV ranks #590 out of 633 companies in the Oil & Gas industry, which is in the bottom quartile relative to peers. Overall, Vista EnergyB de CV has a GF Score™ of 86/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vista EnergyB de CV's Intrinsic Value: Projected FCF compare to COP and EOG?
According to the Oil & Gas industry distribution chart, Vista EnergyB de CV ranks #590 out of 633 companies for Intrinsic Value: Projected FCF. This places Vista EnergyB de CV in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.86. Vista EnergyB de CV's value of $16.15 is 1777.9% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Oil & Gas company?
The median Intrinsic Value: Projected FCF among Oil & Gas companies is 0.86, based on 633 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Vista EnergyB de CV's current Intrinsic Value: Projected FCF of $16.15 is 1777.9% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Vista EnergyB de CV and its competitors. For the Oil & Gas industry, the median Intrinsic Value: Projected FCF is 0.86 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Vista EnergyB de CV's current Intrinsic Value: Projected FCF is $16.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vista EnergyB de CV stock overvalued right now?
Based on GuruFocus' analysis, Vista EnergyB de CV (VSOGF) is currently considered Significantly Undervalued. The stock's GF Value™ is $107.93, compared to a current price of $72.25 — trading 33.1% below its estimated fair value. The current Intrinsic Value: Projected FCF is $16.15 and 1777.9% above the Oil & Gas industry median of 0.86. Vista EnergyB de CV's overall GF Score™ is 86/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Vista EnergyB de CV (VSOGF), the current Intrinsic Value: Projected FCF is $16.15 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vista EnergyB de CV (VSOGF) Overvalued in 2026?

Based on GuruFocus' analysis, Vista EnergyB de CV stock appears to be undervalued. The current stock price of $72.25 is trading 33.1% below its estimated GF Value™ of $107.93. GuruFocus considers Vista EnergyB de CV to be Significantly Undervalued.

Key valuation signals for VSOGF:

  • Intrinsic Value: Projected FCF: $16.15
  • GF Value™: $107.93 vs. price of $72.25 (33.1% below fair value)
  • GF Score™: 86/100 with 4 warning signs
  • Industry Position: 1777.9% above the Oil & Gas median (#590 of 633)

No single metric tells the full story. See the VSOGF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vista EnergyB de CV Business Description

Industry EnergyOil & Gas
Address 243 Paseo de la Reforma Avenue, 18th Floor, Colonia Cuauhtemoc, Alcaldia Cuauhtemoc, Mexico, MEX, MEX, 06500
Vista Energy SAB de CV is an independent oil and gas company. It is focused on shale oil and shale gas exploration at its main assets in Vaca Muerta. The company has operations in Argentina and Mexico. The company operates in a single segment- the exploration and production of Crude oil, Natural gas, and LPG. Geographically, it operates in Argentina and Mexico. Product-wise, the firm generates the majority of its revenue from crude oil sales, natural gas sales, and LPG sales.
86GF Score

Get the complete analysis for VSOGF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$72.25
Price
$107.93
GF Value