Previous Close | $196.58 |
Intrinsic Value | $242.02 |
Upside potential | +23% |
Data is not available at this time.
Vistra Corp. operates as a leading integrated retail electricity and power generation company in the U.S., primarily serving competitive markets such as Texas and the Northeast. The company generates revenue through a diversified portfolio of natural gas, nuclear, coal, and solar power plants, complemented by a retail electricity segment serving residential, commercial, and industrial customers. Vistra’s vertically integrated model allows it to balance generation with retail demand, optimizing margins across volatile energy markets. The company holds a strong market position in ERCOT, where its scale and operational flexibility provide a competitive edge in managing price fluctuations and grid reliability. Vistra’s strategic focus on transitioning toward cleaner energy sources, including investments in battery storage and renewables, aligns with broader industry trends toward decarbonization. Its retail segment benefits from brand recognition and customer loyalty, supported by value-added services and competitive pricing. As one of the largest independent power producers in the U.S., Vistra leverages its asset diversity and hedging strategies to mitigate commodity risks while capitalizing on opportunities in evolving energy markets.
Vistra reported $17.2 billion in revenue for FY 2024, with net income of $2.7 billion, reflecting robust operational performance and effective cost management. Diluted EPS stood at $7.00, underscoring strong profitability. Operating cash flow of $4.6 billion highlights the company’s ability to convert earnings into cash, while capital expenditures of $2.1 billion indicate ongoing investments in infrastructure and growth initiatives. The retail segment’s contribution to margins remains stable, supported by disciplined pricing and volume management.
Vistra’s earnings power is driven by its diversified generation fleet and retail operations, which collectively deliver consistent cash flows. The company’s capital efficiency is evident in its ability to fund growth projects while maintaining shareholder returns. With an operating cash flow significantly exceeding capital expenditures, Vistra demonstrates strong free cash flow generation, enabling debt reduction and strategic reinvestment.
Vistra’s balance sheet shows $1.2 billion in cash and equivalents against $17.4 billion in total debt, reflecting a leveraged but manageable position. The company’s liquidity profile is supported by strong operating cash flows, providing flexibility to meet obligations and invest in growth. Debt maturity schedules are well-laddered, reducing refinancing risks, while hedging strategies mitigate exposure to commodity price volatility.
Vistra’s growth is supported by investments in renewable energy and storage, aligning with regulatory and consumer demand shifts. The company paid a dividend of $1.39 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future dividend growth will likely depend on earnings stability and capital allocation priorities, balancing reinvestment with shareholder returns.
Vistra’s valuation reflects its earnings stability and growth potential in transitioning energy markets. Market expectations are anchored on its ability to execute its renewable energy strategy while maintaining profitability in conventional generation. The stock’s performance will hinge on commodity price trends, regulatory developments, and execution of its capital allocation framework.
Vistra’s strategic advantages include its scale, diversified asset base, and integrated retail operations, which provide resilience in volatile markets. The outlook remains positive, with opportunities in renewable energy expansion and grid modernization. Risks include regulatory changes and commodity price swings, but Vistra’s hedging and operational flexibility position it well to navigate uncertainties.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |