Vistra Corp. VST
- Market cap
- $46.7B
- P/E
- 23.1×
Follow VST
Target Price Range
Analyst price targets
Free account| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13.50 | 14.50 | 17.31 | 21.33 | 11.30 | 15.47 | 20.26 | 21.18 | 37.77 | 90.51 |
Analyst estimates 2026–2028 Powerpack |
Low Price
|
||
| 25.24 | 21.20 | 26.29 | 27.96 | 23.60 | 24.20 | 27.39 | 38.90 | 168.67 | 219.82 |
High Price
|
|||
| 1,786 | 4,150 | 5,275 | 5,475 | 5,365 | 5,060 | 4,910 | 4,870 | 6,850 | 6,390 |
Employees
|
|||
| 3 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Revenue/Emp
|
|||
| 5,164 | 5,430 | 9,144 | 11,809 | 11,443 | 12,077 | 13,728 | 14,779 | 17,224 | 17,738 |
Revenue
|
|||
| 28.85% | 28.03% | 30.74% | 38.42% | 40.61% | 11.17% | 12.25% | 37.35% | 43.69% | 32.89% |
Gross Margin
|
|||
| 21,351 | 250 | (101) | 1,216 | 890 | (1,722) | (1,560) | 2,000 | 3,467 | 1,123 |
EBT
|
|||
| 413.46% | 4.60% | (1.10%) | 10.30% | 7.78% | (14.26%) | (11.36%) | 13.53% | 20.13% | 6.33% |
EBT Margin
|
|||
| 22,688 | (254) | (56) | 926 | 624 | (1,264) | (1,210) | 1,492 | 2,812 | 944 |
Net Income
|
|||
| 817 | 835 | 1,533 | 1,876 | 2,048 | 2,050 | 2,047 | 1,956 | 2,631 | 2,950 |
Depreciation
|
|||
| 12.08 | 12.69 | 18.11 | 23.90 | 23.42 | 25.04 | 32.50 | 39.97 | 49.96 | 52.31 |
Revenue/Sh
|
|||
| 53.06 | (0.59) | (0.11) | 1.88 | 1.30 | (2.69) | (3.26) | 3.63 | 7.16 | 2.22 |
Earnings/Sh
|
|||
| (0.37) | 3.24 | 2.91 | 5.54 | 6.83 | (0.43) | 1.15 | 14.75 | 13.23 | 12.00 |
Cash Flow/Sh
|
|||
| (0.65) | (0.71) | (1.04) | (1.43) | (2.53) | (2.08) | (2.89) | (4.22) | (5.46) | (7.76) |
Capex/Sh
|
|||
| (1.02) | 2.53 | 1.88 | 4.11 | 4.30 | (2.51) | (1.75) | 10.53 | 7.78 | 4.24 |
Free CF/Sh
|
|||
| 15.43 | 14.83 | 15.58 | 16.11 | 17.11 | 17.20 | 11.64 | 14.39 | 16.19 | 15.07 |
Book Value/Sh
|
|||
| 428 | 428 | 505 | 494 | 489 | 482 | 422 | 370 | 345 | 339 |
Shares
|
|||
| 0.29 | 0.00 | 0.00 | 12.23 | 15.12 | 0.00 | 0.00 | 10.52 | 19.12 | 72.67 |
PE Ratio
|
|||
| 1.27 | 1.45 | 1.26 | 0.96 | 0.84 | 0.91 | 0.69 | 0.95 | 2.76 | 3.08 |
PS Ratio
|
|||
| 1.00 | 1.24 | 1.47 | 1.43 | 1.15 | 1.75 | 3.22 | 4.95 | 15.30 | 20.77 |
PB Ratio
|
|||
| 1.99 | 1.98 | 2.40 | 1.83 | 1.62 | 1.69 | 1.57 | 1.69 | 3.64 | 4.10 |
EV/Sales
|
|||
| (23.57) | 9.94 | 23.13 | 10.67 | 8.81 | (16.84) | (29.18) | 6.41 | 23.36 | 50.62 |
EV/FCF
|
|||
| (157) | 1,386 | 1,471 | 2,736 | 3,337 | (206) | 485 | 5,453 | 4,563 | 4,070 |
Op' Cash Flow
|
|||
| (278) | (304) | (523) | (707) | (1,235) | (1,003) | (1,223) | (1,561) | (1,882) | (2,633) |
Capex
|
|||
| (435) | 1,082 | 948 | 2,029 | 2,102 | (1,209) | (738) | 3,892 | 2,681 | 1,437 |
FCF
|
|||
| 969 | 1,322 | (190) | (460) | 393 | 2,040 | 779 | 1,814 | (313) | (2,635) |
Working Cap'
|
|||
| 4,623 | 4,423 | 11,065 | 10,729 | 9,330 | 10,731 | 12,621 | 14,402 | 16,298 | 18,843 |
Total Debt
|
|||
| 3,685 | 2,877 | 10,372 | 10,282 | 8,905 | 9,385 | 12,129 | 10,877 | 15,082 | 18,027 |
Net Debt
|
|||
| 6,597 | 6,342 | 7,867 | 7,960 | 8,361 | 8,292 | 4,918 | 5,322 | 5,583 | 5,110 |
Sh' Equity
|
|||
| 147.21% | (1.71%) | (0.27%) | 3.53% | 2.45% | (4.72%) | (4.41%) | 4.08% | 6.98% | 1.90% |
ROA
|
|||
| 2.47% | 1.34% | 1.68% | 6.83% | 5.50% | (5.36%) | (4.32%) | 10.27% | 12.34% | 5.15% |
ROIC
|
|||
| (278.60%) | (3.93%) | (0.76%) | 11.73% | 7.79% | (17.68%) | (29.90%) | 46.60% | 82.88% | 26.20% |
ROE
|
|||
Vistra Corp. peers in Utilities Independent Power Producers
| Company | Market cap | P/E | Compare |
|---|---|---|---|
| CEG Constellation Energy Corporation | $92.8B | 25.6× | Compare |
| NRG NRG Energy, Inc. | $20.7B | 26.4× | Compare |
| TLN Talen Energy Corporation | $14.8B | 0.0× | Compare |
| OKLO Oklo Inc. | $7.2B | 0.0× | Compare |
| Company | Market cap | P/E | Compare |
|---|---|---|---|
| KEN Kenon Holdings Ltd. | $3.3B | 22.7× | Compare |
| HNRG Hallador Energy Company | $685.5M | 368× | Compare |
| DGXX Digi Power X Inc. | $472.5M | 0.0× | Compare |
VST metrics, ten years each
- Revenue
- Net income
- EBITDA
- Free cash flow
- Operating cash flow
- Gross margin
- Operating margin
- Net margin
- Free cash flow margin
- P/E ratio
- P/S ratio
- P/B ratio
- Price to free cash flow
- EV/EBITDA
- EV/Sales
- Return on equity
- Return on assets
- Return on invested capital
- Debt to equity
- Current ratio
- Total debt
- Shares outstanding
- Book value per share
- Revenue growth
Vistra Corp. (VST) key facts
- Vistra Corp. (VST) is an Utilities Independent Power Producers company in the Utilities sector, listed on the New York Stock Exchange.
- Vistra Corp.’s revenue for fiscal 2025 (year ended December 2025) was $17.7 billion, up 2.98% from fiscal 2024.
- As of September 25, 2026, VST traded at $138.46, a market capitalization of $46.7 billion.
- Vistra Corp. pays an annual dividend of $0.82 per share, a yield of 1.95%, with a payout ratio of 22.0%.
- Return on equity was 26.2% and debt-to-equity 3.57.
Vistra Corp. (VST) Latest News
24 Sep
Vistra (VST) has fallen 36% in the past year despite a 16% broad-market gain, even as it delivered a five-year cash return of about $8.2 billion to shareholders—$6.5 billion in buybacks and $1.7 billion in dividends—representing 17.6% of today’s $46.5 billion market cap. The engine is a disciplined, cash-generating integrated generation-and-retail business, with roughly 19.4% operating margin and positive free cash flow in every trailing-year window for three years. But near-term weakness in Texas power prices, with ERCOT forward curves meaningfully lower, raises profitability risk. Growth hinges on data-center-driven demand and electrification, yet regulators are auditing projects that could delay connections. Management keeps 2027 Adjusted EBITDA guidance at $7.4-$7.8 billion, though excluding acquisitions could push toward the lower end. New growth bets include Helix Digital Infrastructure with KKR and NVIDIA. ERCOT price weakness and potential data-center delays threaten Vistra's core cash flow, risking its ability to sustain large buybacks.
New Era Energy & Digital signed a 20-year PPA with Vistra’s Luminant for up to 207 MW of electricity to power Phase 1 of a Texas Critical Data Center near Odessa. The deal reflects a shift toward fence-line, dispatchable power contracts as lengthy ERCOT interconnection queues delay traditional grid hookups for AI data campuses. New Era must post $116 million in letters of credit within 15 business days, plus up to $82.8 million in additional collateral, bringing total credit obligations to about $198.8 million. A non-binding LOI with Stream Data Centers and an institutional investor aims to provide development, leasing, and financing support; New Era also has an undrawn $290 million Macquarie facility. Vistra will receive a 5% non-voting stake at delivery and ROFR on future generation at the 1.4 GW campus. Shares around $7; Vistra trades near $137 with a 2026 EBITDA outlook of $6.8–$7.6B. Long-term, secured revenue and equity upside from a data-center PPA indicate meaningful future cash-flow and strategic positioning for Vistra.
23 Sep
Vistra Corp. (VST) closed down 1.74% at $137.97, lagging the S&P 500's 0.76% loss as the Dow and Nasdaq also fell. In the past month, VST rose 0.99% while the Utilities sector dropped 4.18% and the S&P 500 gained 1.26%. Investors await upcoming earnings, with the next quarter projected at $2.89 a share on $7.76 billion in revenue, up about 65% and 56% respectively from a year earlier. For the full year, consensus estimates call for $9.04 per share on $22.59 billion in revenue, up roughly 72% and 27%. The stock trades at a forward P/E of 15.53 versus an industry average of 16.62. Zacks ranks Vistra #3 (Hold) in a Utilities Electric Power group ranked 104 of 250. Last 30-day EPS estimates moved about 1.88% lower, signaling modest near-term revisions. Strong near-term earnings expectations and a modest valuation could influence sentiment and momentum, but long-term trajectory depends on execution.
New Era Energy & Digital, a sub-$1 billion market-cap neocloud developer, has surged more than 60% in the past month as it pushes a 1.4 GW Texas data-center project forward in three phases (200 MW, 450 MW, 750 MW) and secures a 20-year power purchase agreement with Vistra's Luminant ET Services for at least 200 MW (potentially 207 MW). The power would be available in Q3 2027, giving the company leverage to attract hyperscaler tenants and accelerate financing. However, the venture faces a funding gap: about $84.8 million in cash and $270 million undrawn on a credit line at end-Q2, with an estimated $3–4 billion needed to build the 200 MW shell and power. A deal with a hyperscaler could ease financing and trigger a rerating, but execution risk and potential dilution remain. Motley Fool notes it isn’t among its top 10 picks. Long-term revenue visibility from a 200 MW to 207 MW Vistra PPA provides earnings upside for Vistra, but the deal is a relatively small slice of its total capacity and may have limited near-term impact.
22 Sep
Vistra Corp. has surged about eightfold over five years, but recent price pullback focuses attention on whether earnings power justifies the current valuation. Long-term power deals, including 20-year PPAs with New Era Energy, Digital, and Amazon Web Services, may provide clearer, durable demand for its generation fleet. A $1.5 billion issue of junior subordinated notes highlights financing choices that could affect future interest costs and cash available to shareholders. The stock trades around 23.3x earnings, above sector and peer averages, suggesting a premium aligned with a growth/margin/risk profile—but the Fair Ratio framework implies the price still might not fully reflect the business's potential. Bulls point to PPAs as upside; bears caution that renewables could compress wholesale prices and margins. Long-term PPAs and a $1.5 billion debt issuance could meaningfully influence Vistra's contracted demand visibility and financing costs.
Vistra Corp. has been a highly watched name, up 3.8% in the last month versus the S&P 500's 1.3% gain, while the Zacks Utility - Electric Power group has fallen 4.5%. Earnings revisions show strong near-term upside: current quarter EPS of $2.89 (+65.1% YoY) and full-year EPS of $9.04 (+71.9%), with next-year EPS of $10.54 (+16.6%). Revenue is forecast at $7.75B for the current quarter (+55.8% YoY); full-year revenue is seen at $22.59B and $25.77B for the current and next years (+27.4% and +14.1%). Last quarter reported revenue of $4.02B (−5.5% YoY) and EPS of $1.80, with a revenue surprise of −36.17% and an EPS surprise of +16.88%. The piece notes Vistra's Zacks Rank and a Value score of C, suggesting limited near-term upside despite growth signals. Zacks Rank #4 (Sell) signals near-term underperformance despite strong earnings revisions.
New Era Energy & Digital, via its TCDC PowerCo, signed a 20-year PPA with Luminant ET Services, Vistra affiliate, to supply 200 MW minimum and up to 207 MW for Phase 1 of New Era's Texas Critical Data Center near Odessa, Texas. Power comes from Vistra's 1.18 GW gas-fired facility adjacent to the site and is to begin in Q3 2027. The contract allows automatic one-year renewals after the initial term if neither party opts out. New Era must provide credit support—a $116 million letter of credit within 15 business days and up to $82.8 million more before delivery. A concurrent development framework gives Vistra a 5% non-voting equity stake in the supplying segment, plus a right of first refusal for on-site expansion and a right of first offer for future projects over five years. New Era also reimburses Vistra for substations and transmission-line construction costs, subject to further agreements. Long-term 200–207 MW PPA with equity participation and expansion rights creates a substantial, potentially scalable revenue stream and strategic partnerships for Vistra.
NUAI shares surged 30.6% to $7.65 on heavy volume after announcing a 20-year power purchase agreement with Luminant ET Services, a Vistra affiliate, for 200–207 MW to power Phase 1 of its Texas Critical Data Center project. The deal reduces development risk and provides certainty over electricity supply, bolstering NUAI's data-center development plans and investor sentiment. For the upcoming quarter, NUAI is expected to post a loss of $0.11 per share on $0.1 million in revenue, with EPS revisions unchanged over 30 days. The stock carries a Zacks Rank #3 (Hold). Crescent Energy (CRGY), a peer in the same industry, finished the last session 4.6% lower; its next EPS estimate rose 1.2% to $0.56, up 60% year over year. A single long-term PPA with a Vistra affiliate provides steady near-term demand visibility for Luminant, but does not imply a broad or sustained shift in Vistra's overall trajectory.
21 Sep
New Era Energy (NUAI) shares jumped after announcing a 20-year Power Purchase Agreement with Vistra (VST) securing 200–207 MW of power for Phase 1 of NUAI’s Texas Critical Data Center (TCDC). Power will be drawn from Vistra’s Odessa natural gas facility and delivery is slated for Q3 2027. The deal de-risks Phase 1 by converting it into fully power-contracted real estate, a key selling point for hyperscale AI tenants. Vistra will receive a 5% non-voting stake in the powered facility and a pathway to scale TCDC to up to 1.4 GW. NUAI remains pre-revenue with negative cash flow and an extraordinary P/S multiple, with power delivery and cash flow still roughly 18 months away. Wall Street remains bullish, with a mean price target around $10.67 implying ~30% upside. Secures long-term contracted load and a scalable pathway to much larger capacity, signaling meaningful growth potential for Vistra.
Vistra trades around nuclear-backed, diversified power generation with wholesale and retail operations and is pursuing long-term data-center power purchase agreements to capitalize on the AI infrastructure buildout. After a peak above 219, shares are ~22% below the year’s high and 36% off the all-time peak, pressured by Moss Landing’s battery fire, higher growth capex, and insurance/accounting noise. Guidance for 2026 calls for adjusted free cash flow of $3.76–$4.56 billion and adjusted EBITDA of $6.72–$7.52 billion, excluding nuclear PTC. The bull case depends on signing long-term PPAs at premium pricing with data-center clients; the bear case reflects a gap between the AI narrative and contracted revenue and expects modest mid-case returns. Street targets imply upside around $218, while the TIKR mid case targets ~203 over four years, signaling differing views on potential value of AI power. Data center PPAs with premium pricing could materially improve FCF and justify higher valuations, making the stock's outlook highly contingent on contract wins.
New Era Energy & Digital (NUAI) said its TCDC PowerCo signed a 20-year power purchase agreement with Vistra affiliate Luminant ET Services to supply Phase 1 of the Texas Critical Data Center project at 200–207 MW. Power will come from Vistra's Odessa natural gas-fired plant (1,180 MW) located adjacent to the TCDC site. The deal includes automatic one-year renewals after the initial term and is expected to deliver firm, contracted power to TCDC starting in Q3 2027. The arrangement reduces development risk for Phase 1 by securing reliable capacity in New Era's name. If expanded to additional phases, the agreement creates potential for further collaboration: Vistra would receive a 5% non-voting interest in the powered portion, plus rights on future and other New Era projects under a development framework. Vistra notes rising demand for dependable power to back digital infrastructure. Secures a long-term, sizable PPA with a major customer plus an option for equity and expansion rights, strengthening Vistra's contracted load and strategic partnership.
New Era Energy & Digital said its TCDC PowerCo LLC signed a 20-year PPA with Luminant ET Services (Vistra affiliate) to supply 200–207 MW for Phase 1 of the Texas Critical Data Centers project. Power comes from Vistra’s 1,180 MW Odessa gas-fired plant adjacent to the site, with firm capacity available in Q3 2027 and an initial 20-year term with auto-renewals. The deal reduces Phase 1 development risk by securing power in New Era’s name and advancing permitting. In parallel, New Era and Vistra launched a development framework: Vistra will hold a 5% non-voting interest in the PPA portion, plus a right of first refusal on future TCDC developments and a right of offer on select other New Era opportunities. Vistra and New Era executives see the pact as expanding collaboration. TCDC targets up to 1.4 GW capacity. Adds a long-term contracted revenue stream and a framework for future development opportunities with Vistra, potentially expanding its enterprise-scale client relationships.
New Era Energy signed a 207 MW power purchase agreement with Vistra for its planned Odessa, Texas data-center campus, enabling the project to scale. New Era Energy's stock jumped about 30% on the news. Vistra will supply power under the PPA, tying a major customer to its generation assets and expanding demand for capacity as data-center development grows in Odessa. 207 MW PPA adds near-term revenue but is unlikely to redefine Vistra's long-term trajectory.
New Era Energy & Digital signed a 20-year PPA for 200–207 MW of power from Vistra’s adjacent 1,180 MW gas plant to serve its Texas Critical Data Center near Odessa. Deliveries start when Luminant begins supplying power, expected in Q3 2027, with annual renewals unless terminated. New Era must post a $116 million letter of credit within 15 business days and could provide up to $82.8 million more, potentially totaling $198.8 million in credit support. Vistra affiliate Luminant ET Services is the seller; the PPA is tied to the plant but New Era can source elsewhere or from the ERCOT grid. Vistra will receive a 5% non-voting stake in the PPA-backed entity and, from 2028, a right of first refusal on certain onsite generation and a five-year ROFO on other generation/storage projects. Phase 1 could reach 200 MW, with the full campus potentially expanding to 1.4 GW, though no Phase 1 tenant or price terms were disclosed. Gives Vistra a 5% non-voting stake and ROFO rights on expansions tied to a large data-center project, offering potential growth with limited immediate revenue.
NUAI shares rose 16% after New Era Energy & Digital announced a 20-year power purchase agreement with Luminant, Vistra Corp's affiliate, for up to 207 MW of electricity for Phase 1 of the Texas Critical Data Centers (TCDC) project in Texas's Permian Basin. Power will be supplied from Vistra's Odessa, Texas, 1,180 MW natural gas-fired facility located adjacent to the TCDC site, with deliveries expected in Q3 2027. The contract runs 20 years with automatic one-year renewals and helps de-risk Phase 1 development. Separately, Vistra will receive a 5% non-voting interest in the portion of the data-center project supplied under the PPA once deliveries commence, plus a right of first refusal on future TCDC development opportunities and a right of first offer for certain other New Era projects. The project targets up to 1.4 GW capacity overall across a 493-acre site. Establishes long-term contracted demand and strategic stake in a growing data-center customer, modest in size relative to full capacity.
18 Sep
Vistra (VST) stock fair value edges lower as analysts weigh AI demand and risks. Analyst adjustments to Vistra fair value amid AI demand and risks create moderate influence on near-term market sentiment and valuation.
14 Sep
Elon Musk claims AI data centers lower electricity prices for consumers. Numerical analysis of pricing data shows actual effects on costs and energy demand. Electricity price trends tied to data center growth create moderate shifts in Vistra revenue and market positioning.
Vistra Corp. stock price declined throughout 2026 but one analyst forecasts it will double soon. Analyst forecast of near-term price doubling may moderately lift Vistra investor sentiment amid ongoing declines.
11 Sep
Peter Thiel put $419 million into Vistra Corp. shares, betting on the utility as the essential power provider behind AI rather than Nvidia. Thiel's large stake signals Vistra's central role in meeting AI energy demand and is likely to lift investor interest and valuation.
Vistra Corp. stock moved on Friday amid trading activity and sector developments in energy markets. Friday stock movement may affect short-term sentiment but lacks details on major strategic or regulatory shifts.
10 Sep
Vistra Corp advances core energy strategies beyond Meta partnerships and nuclear projects to strengthen its market position in power generation and distribution. Vistra's described strategic power initiatives represent major moves likely to alter competitive positioning and investor outlook.
9 Sep
Vistra Corp's diversified power generation fleet supports potential long-term growth in the energy sector. Diversified fleet offers strategic positioning that may moderately influence VST's operational trajectory and market standing.
Vistra Corp. stock declined throughout 2026, yet one bank forecasts it stands on the verge of doubling in value. Single bank forecast of potential doubling may lift short-term sentiment without altering core operations.
5 Sep
Vistra CEO purchases $1.17 million in company stock after selloff, prompting questions on whether AI power demand is undervalued. CEO stock purchase indicates possible undervaluation tied to AI power demand without altering core trajectory.
3 Sep
Vistra (VST) shares have posted a large price increase, prompting analysis of whether the stock still appears undervalued at current levels. Post-run valuation debate can moderately affect near-term sentiment without altering core operations or long-term trajectory.
2 Sep
Bridgewater cut its Nvidia stake 18% while more than doubling its Vistra holding, raising questions of a shift from chips to power investments. Bridgewater's more than doubled Vistra stake signals major institutional buying that can lift investor sentiment and stock trajectory.
Vistra explores hedging strategies and long-term PPAs to support revenue stability and expansion in energy markets. Hedging and PPAs may stabilize cash flows and aid competitive positioning for Vistra without fundamentally reshaping its trajectory.
31 Aug
Vistra Corp. stock has declined, prompting questions on whether the dip offers a buying opportunity for the power producer. Vistra stock decline may influence short-term investor sentiment around the power producer without major operational shifts.
Vistra faces continued stock declines in 2026 even as a leading Wall Street firm forecasts 120% returns. Analyst return forecasts may influence short-term investor sentiment on Vistra shares without altering core operations.
30 Aug
Vistra stock trades 37% below its peak as power demand continues to rise. Climbing power demand supports revenue growth while the discounted share price may shift investor interest.