Análisis opcionales del producto
Con tu permiso, usamos análisis limitados y respetuosos con la privacidad para entender qué recorridos de investigación funcionan. No usamos rastreadores publicitarios ni grabación de sesiones. Puedes cambiar esta opción en Preferencias. Lee la Política de privacidad.
Vistra Corp.'s published Sell conclusion compares the analysis-date price with fair value and potential value. Read the full report for assumptions, evidence, and material risks.
| Market cap | $47.0B | |
|---|---|---|
| Revenue (ttm) | 19.2B | |
| Net income (ttm) | 2B | |
| EPS (ttm) | $5.87 | |
| Shares out | 335.6M | |
| P/E (trailing) | 24.3x | |
| P/E (forward) | 13.3x | |
| Dividend | $0.92 (0.64%) | |
| Volume | 4,120,661 | |
| Beta | 1.38 |
Recent price action with selectable time range.
| Item | P1 | P2 | P3 | P4 | P5 | Trend |
|---|---|---|---|---|---|---|
| Period | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
| Revenue | $17.70B | $15.63B | $13.80B | $14.76B | $17.59B | -0.2% |
| Gross profit | $60.0M | $3.81B | $5.17B | $7.69B | $2.97B | +165.3% |
| Operating income | $-1.52B | $-1.18B | $2.66B | $4.08B | $1.91B | — |
| Net income | $-1.27B | $-1.23B | $1.49B | $2.66B | $944.0M | — |
| EPS (diluted) | $-2.69 | $-3.26 | $3.58 | $7.00 | $2.18 | — |
| EBITDA | $852.0M | $1.29B | $4.62B | $7.19B | $5.25B | +57.6% |
| R&D | — | — | — | — | — | — |
| SG&A | $1.04B | $1.19B | $1.31B | $1.60B | $1.71B | +13.3% |
Recent company headlines from major financial publishers.
The modal base path reflects reaffirmed management guidance for 2026 Adjusted EBITDA ($6.8B-$7.6B) and 2027 Adjusted EBITDA ($7.4B-$7.8B),. Integrated retail revenue matches physical generation output, delivering 18.30% initial operating margins that gradually normalize toward 16.16% by FY2030 as regional supply expands. Ongoing share repurchases exhaust the remaining ~$1.2B authorization by 2027, driving modest per-share accretion.
In the bull scenario, accelerated AI data center energization, sustained tight PJM capacity auction clears, and commercial bilateral contracts drive margins above base projections. Unmodeled earnings contributions from the pending Cogentrix acquisition and Meta PPAs provide operational upside beyond the $7.4B-$7.8B 2027 Adjusted EBITDA midpoint opportunity,. Incumbent generation assets capture elevated scarcity rents as equipment inflation and interconnection delays restrict competing greenfield supply,.
| Ke ↓ / g → | 2.0% | 2.3% | 2.5% | 2.8% | 3.0% |
|---|---|---|---|---|---|
| 7.6% | $108 | $111 | $114 | $118 | $122 |
| 8.1% | $100 | $103 | $105 | $108 | $112 |
| 8.6% | $93.4 | $95.6 | $97.9 | $100 | $103 |
| 9.1% | $87.6 | $89.4 | $91.4 | $93.5 | $95.7 |
| 9.6% | $82.4 | $84.0 | $85.7 | $87.4 | $89.3 |
Upcoming earnings date and setup when available.
La calificación que llevaba la edición de análisis publicada cada mes. Una calificación compara el precio en la fecha del análisis con el valor razonable; no es un registro de si la valoración acertó.
| Año | ene | feb | mar | abr | may | jun | jul | ago | sept | oct | nov | dic |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 |
