Vista Energy, S.A.B. de C.V.

VSOGF ·Energy, Oil & Gas E&P

Reverse DCF — Implied Growth Rate

See what’s priced in by the market. Typically not a useful model for financial companies (banks, insurers, etc).

Market Price ($) Projection Years Discount Rate (%)

Implied CAGR —

Formula: Implied CAGR solves: Average( Per-Share Figure × (1 + CAGR)ⁿ, for n = 1…Years ) ÷ Discount Rate = Market Price