Vistra
VST
$138.37
-1.83%
Vistra Corp. is one of the largest integrated power producers and retail electricity providers in the United States, operating roughly 44 GW of generation capacity spanning natural gas (27 GW), nuclear (6.5 GW), coal (8.7 GW), and solar/battery storage (1.3 GW), alongside a retail business serving about 5 million customers across 20 states, including nearly a third of the Texas market. The company occupies a distinctive position as a merchant power generator with a large retail hedge book, giving it a structurally integrated model that few pure-play IPPs can replicate, and its pending Cogentrix acquisition would add another 5.5 GW of gas-fired capacity. The current investor narrative is dominated by the AI/data-center electricity demand boom, which has turned Vistra's nuclear and gas fleet into a strategic asset, and by the recent $4.2 billion federal loan supporting nuclear plant extension and restart, which bulls view as validation of the company's role in national power security. Against this, the stock has de-rated sharply over the past year as investors debate whether power-price upside is already priced in, whether elevated leverage can be managed through the capex cycle, and how much of the AI demand story will actually accrue to merchant generators versus contracted, investment-grade counterparties.…
VST
Vistra
$138.37
Related headlines
VST 12-Month Price Forecast
Wall Street consensus
Most Wall Street analysts maintain a constructive view on Vistra's 12-month outlook, with a consensus price target around $206.86 and implied upside of +49.5% versus the current price.
Average Target
$206.86
0 analysts
Implied Upside
+49.5%
vs. current price
Analyst Count
—
covering this stock
Price Range
$106 - $306
Analyst target range
Coverage is deep and overwhelmingly bullish: 22 analysts cover Vistra with a consensus recommendation of "strong_buy" and a recommendation mean of 1.30 (where 1.0 is a strong buy), and the average target price of $208.86 implies roughly 49% upside from the current $140.16. The consensus leans decisively bullish, with recent actions showing maintenance rather than downgrades: Morgan Stanley reiterated Overweight on August 21, TD Cowen reiterated Buy on August 19, UBS reiterated Buy on July 28, and Scotiabank maintained Sector Outperform on July 15. The absence of any downgrades in the institutional ratings log over the past eight months, despite a 27% one-year decline, signals that sell-side conviction in the AI-power thesis remains intact even as the stock has de-rated.
The target range is extraordinarily wide, from a low of $106 to a high of $305, a spread of nearly 3x that signals high uncertainty about the earnings power of the merchant fleet. The $305 high target implies roughly 118% upside and would require both the forward EPS of $15.58 to be achieved and a re-rating toward 19-20x, effectively pricing in successful data-center contracting, capacity price upside, and multiple expansion. The $106 low target, about 24% below the current price, discounts margin compression, weaker-than-expected capacity auctions, and leverage stress from the capex cycle. The consensus EPS estimate of $15.58 (range $12.00 to $19.26) on revenue of $26.29 billion (range $21.65 billion to $31.07 billion) confirms that the bull case is an earnings recovery story; with the stock trading at just 9.0x the low-end EPS estimate and 7.3x the high end, the risk-reward skews favorably if execution holds, but the wide dispersion and 1.38 beta argue for staged position building rather than a single entry.
Bulls vs Bears: VST Investment Factors
The bear case currently has stronger near-term evidence: the stock is down 26.76% over one year, trades just 5.7% above its 52-week low, revenue contracted 5.48% year-over-year in Q2 2026, and leverage of 3.99x debt-to-equity with 1.77x interest coverage is genuinely constraining. The bull case rests almost entirely on forward EPS delivery of $15.58, which would make the stock cheap at 13.52x forward earnings, and on the AI/data-center demand narrative plus the $4.2 billion federal nuclear loan as validation. The single most important tension is whether contracted data-center capacity and higher capacity prices can lift and stabilize margins enough to deliver that forward EPS while the company funds heavy capex and the Cogentrix integration. If forward EPS materializes, the stock is materially undervalued; if it slips, the 72.67x trailing multiple and 10.71x book value become the dominant reference points and the downtrend likely resumes.
Bullish
- Analyst consensus overwhelmingly bullish: 22 analysts cover VST with a consensus 'strong_buy' rating and a recommendation mean of 1.30, and the average target of $208.86 implies roughly 49% upside from $140.16. No downgrades appear in the ratings log over the past eight months despite a 26.76% one-year decline, signaling sell-side conviction in the AI-power thesis remains intact.
- Forward PE of 13.52x looks cheap: Consensus forward EPS of $15.58 puts the stock at just 13.52x forward earnings, roughly a 20-25% discount to the 16-18x utility sector average. At the low-end EPS estimate of $12.00 the stock trades at 11.7x, and at the high end of $19.26 just 7.3x, so the risk-reward skews favorably if execution holds.
- Federal loan de-risks nuclear financing: The $4.2 billion federal loan supporting nuclear plant extension and restart validates Vistra's strategic role in national power security and materially de-risks the capex financing plan. The October 6-7 rally of 15.1% in two sessions (from $144.89 to $166.72) shows how violently the market can re-rate the stock on positive policy catalysts.
- Integrated model with 44 GW fleet: Vistra operates roughly 44 GW of generation (27 GW gas, 6.5 GW nuclear, 8.7 GW coal, 1.3 GW solar/battery) plus a retail book serving about 5 million customers, including nearly a third of the Texas market. This merchant-plus-retail hedge structure is difficult for pure-play IPPs to replicate and positions the nuclear and gas fleet as a strategic asset in the AI/data-center electricity boom.
Bearish
- Leverage is the central fundamental risk: Debt-to-equity stands at 3.99x, total debt to capitalization at 78.4%, and the current ratio of 0.777 signals tight near-term liquidity. Interest coverage of just 1.77x in Q2 2026 (interest expense of $312 million against operating income of $553 million) leaves limited cushion against rate or commodity shocks.
- Revenue contracting year-over-year: Q2 2026 revenue of $4.017 billion declined 5.48% versus $4.250 billion in Q2 2025, a yellow flag for the growth narrative in the seasonally strong quarter. Q4 2025 revenue of just $2.338 billion and a reported gross margin of -55.65% illustrate how volatile the top line and reported margins can be.
- Trailing PE of 72.67x signals earnings distortion: The trailing PE of 72.67x versus a forward PE of 13.52x implies the market expects a dramatic earnings normalization; if forward EPS of $15.58 does not materialize, the trailing multiple is a warning. The PEG ratio of -1.05 is not meaningful given the distorted trailing earnings base, so the entire case rests on forward EPS delivery.
- Severe relative underperformance and downtrend: VST has underperformed SPY by 39.89 percentage points over one year and 26.62 points YTD, and at $140.16 sits only about 5.7% above its 52-week low of $132.66, in the bottom decile of its annual range. The failed October breakout, surrendering roughly 16% from the October 7 intraday peak, indicates supply overhead and scarce conviction buyers.
VST Technical Analysis
Vistra is in a sustained, if volatile, downtrend on a trailing twelve-month basis, with the stock down 26.76% over the past year and 15.17% year-to-date, a stark reversal from the powerful multi-year advance that preceded it. At the current price of $140.16, the stock sits at roughly 10.6% of its 52-week range of $132.66 to $203.66, meaning it is trading near the bottom decile of its annual range and only about 5.7% above the 52-week low. That positioning signals a market that has decisively rejected higher prices rather than one experiencing a routine pullback, and it places the stock in falling-knife territory where value buyers need confirmation of stabilization before committing capital. The relative strength figures reinforce the damage: VST has underperformed SPY by 39.89 percentage points over one year and 26.62 points year-to-date, even as the broader market gained 13.13% and 11.45% respectively.
Short-term momentum is diverging from the longer-term trend in a way that suggests a nascent bottoming attempt rather than a clean reversal. The stock is up 1.59% over the past month versus a 1.02% decline for SPY, producing a positive 2.61-point relative strength reading, yet it remains down 14.21% over three months and 14.72% over six months. The one-month outperformance is almost entirely attributable to the explosive October 6-7 rally, when the stock jumped from $144.89 to $166.72 (a 15.1% two-day move) on the federal loan news, before giving most of it back to close at $140.16 on October 23. That failed breakout pattern, with the stock surrendering roughly 16% from the October 7 intraday peak, indicates supply overhead and a market unwilling to chase strength; the 6.73 million share volume and 2.21 short ratio suggest short sellers are not aggressively pressing but also that conviction buyers are scarce.
Key technical levels are unusually well defined. Support sits at the $132.66 52-week low, with the $135-$137 zone (tested repeatedly in late August and September) acting as the immediate floor; a decisive break below $132.66 would confirm the downtrend and likely open a move toward the $120s given the absence of prior consolidation support. Resistance is layered: the $160-$167 area capped the October rally and represents the first meaningful hurdle, while the $203.66 52-week high is the longer-term objective that would require a fundamental re-rating to reclaim. With a beta of 1.384, Vistra is roughly 38% more volatile than the S&P 500, meaning position sizing should be scaled down accordingly; a 1.38 beta implies drawdowns of 1.4x the market's in risk-off episodes, consistent with the observed 38.18% maximum drawdown, and argues for tighter stop discipline around the $132-$135 support band.
Beta
1.38
1.38x market volatility
Max Drawdown
-36.1%
Largest decline past year
52-Week Range
$133-$197
Price range past year
Annual Return
-27.1%
Cumulative gain past year
| Period | VST Return | S&P 500 |
|---|---|---|
| 1m | +0.0% | -0.9% |
| 3m | -6.6% | +1.2% |
| 6m | -10.9% | +4.9% |
| 1y | -27.1% | +11.2% |
| ytd | -16.3% | +10.8% |
Bobby - Your AI Investment Partner
Get real-time data, AI-driven personalized investment analysis to make smarter investment decisions
VST Fundamental Analysis
Vistra's revenue trajectory is choppy and, on the most recent print, contracting: Q2 2026 revenue of $4.017 billion declined 5.48% year-over-year versus $4.250 billion in Q2 2025, following Q1 2026 revenue of $4.654 billion and Q4 2025's unusually low $2.338 billion. The quarterly pattern is highly seasonal and commodity-sensitive rather than structurally deteriorating, but the year-over-year decline in the seasonally strong second quarter is a yellow flag for the growth narrative. Segment data shows the Retail segment at $2.253 billion and the East segment at $1.091 billion as the largest contributors, with Texas at $620 million and other wholesale contracts at $437 million, underscoring that retail margin and Eastern nuclear/gas generation, not Texas merchant exposure alone, drive the top line. The investment case therefore hinges less on revenue growth and more on margin capture per megawatt-hour as data-center contracts and capacity prices reset higher.
Profitability is positive but thin and volatile at the net level. Q2 2026 net income was $305 million on a 7.59% net margin, with gross margin of 23.53% and operating margin of 13.77%, while Q1 2026 delivered a much stronger $1.029 billion net income (22.11% net margin) aided by $685 million of other income. The trailing picture is distorted by Q4 2025's reported gross margin of -55.65% and operating loss of $1.748 billion, driven by large non-cash items rather than cash economics, which explains the trailing PE of 72.67x against a forward PE of just 13.52x. The company's 10.75% operating margin and 5.32% net margin are modest for a utility-adjacent generator but typical of a merchant IPP whose earnings swing with hedge positions and commodity marks; the key question is whether contracted AI-driven capacity sales can lift and stabilize margins above the historical band.
Balance sheet leverage is the central fundamental risk. Debt-to-equity stands at 3.99x, total debt to capitalization at 78.4%, and the current ratio at 0.777 signals tight near-term liquidity, while interest coverage of 1.77x in Q2 2026 leaves limited cushion against rate or commodity shocks. Free cash flow is positive but lumpy: $1.376 billion TTM, with quarterly FCF of $133 million in Q2 2026 and $316 million in Q1 2026 after heavy capex of $890 million and $883 million respectively, and the company continues to return capital via $337 million of Q2 buybacks and $152 million of dividends. ROE of 18.47% is respectable and reflects the leveraged equity structure, but with FCF yield near 2.5% and a dividend payout ratio of 52.75%, Vistra depends on asset-level cash generation and continued capital markets access to fund its growth capex and Cogentrix integration, making the $4.2 billion federal loan a meaningful de-risking event for the financing plan.
Quarterly Revenue
$4.0B
2026-06
Revenue YoY Growth
-5.5%
YoY Comparison
Gross Margin
23.5%
Latest Quarter
Free Cash Flow
$1.4B
Last 12 Months
Revenue & Net Income Trends (2 Years)
Revenue Breakdown
Open an Account, get $2 TSLA now!
Valuation Analysis: Is VST Overvalued?
Because Vistra is profitable on a trailing basis (net income positive), the PE ratio is the appropriate primary metric, but it must be read with care: the trailing PE of 72.67x is inflated by the Q4 2025 non-cash charge, while the forward PE of 13.52x reflects consensus EPS of $15.58 for the forward period. That roughly 5.4x gap between trailing and forward multiples implies the market expects a dramatic earnings normalization and growth step-up, consistent with contracted data-center capacity and higher capacity prices flowing through; if that EPS materializes, the stock is cheap, and if it does not, the trailing multiple is a warning. The PEG ratio of -1.05 is not meaningful given the distorted trailing earnings base and should be disregarded.
On peer-relative metrics, Vistra screens expensive on asset-based measures but reasonable on forward earnings. Its price-to-book of 10.71x and price-to-sales of 3.08x compare unfavorably to a utility sector that typically trades at 1.5-2.5x book and 1.5-3.0x sales, representing a premium of roughly 4-7x on book and a modest premium on sales, while EV/EBITDA of 14.15x sits above the roughly 10-12x typical for regulated utilities but is defensible for a merchant generator with growth. The forward PE of 13.52x versus a utility sector average in the 16-18x range actually represents a discount of roughly 20-25%, suggesting the market is pricing Vistra's leverage and merchant risk rather than awarding a growth premium. The premium on book and sales is justified only if returns on the nuclear and gas fleet rise structurally; otherwise the leverage-adjusted valuation looks full.
Historically, Vistra's valuation has compressed dramatically from its own peak. The price-to-sales ratio reached 23.45x in Q4 2025 and 15.48x in Q2 2025, versus 3.08x today, while the PE ratio has swung from 5.53x in Q3 2024 to 73.33x in Q4 2025 and 72.67x now, a range so wide that it reflects earnings volatility more than multiple expansion. On price-to-book, the current 10.71x is near the top of the historical band (which ranged from 1.29x in Q4 2021 to 13.64x in Q2 2025), indicating the market still capitalizes Vistra's asset base at a large premium despite the price decline, because book value has been eroded by buybacks and charges. The takeaway is that the stock is cheap on forward earnings but not on assets, so the investment case rests almost entirely on forward EPS delivery rather than multiple re-rating.
PE
72.7x
Latest Quarter
vs. Historical
High-End
5-Year PE Range 3x~73x
vs. Industry Avg
N/A
Industry PE ~N/A*
EV/EBITDA
14.1x
Enterprise Value Multiple
Investment Risk Disclosure
Financial and operational risks center on leverage and cash flow lumpiness. Debt-to-equity of 3.99x, total debt to capitalization of 78.4%, and a current ratio of 0.777 leave thin near-term liquidity, while Q2 2026 interest coverage of 1.77x ($312 million interest expense against $553 million operating income) provides little cushion. Free cash flow is positive at $1.376 billion TTM but lumpy, with quarterly FCF of just $133 million in Q2 2026 after $890 million of capex, and the company simultaneously returns capital via $337 million of buybacks and $152 million of dividends. Revenue is also concentrated in Retail ($2.253 billion) and East ($1.091 billion) segments, and Q2 2026 revenue fell 5.48% year-over-year, so the thesis depends on margin capture per megawatt-hour rather than volume growth.
Market and competitive risks are dominated by valuation compression and merchant exposure. Price-to-book of 10.71x and price-to-sales of 3.08x sit at a large premium to a utility sector at 1.5-2.5x book, and EV/EBITDA of 14.15x is above the 10-12x typical for regulated utilities, so any disappointment in contracted AI capacity sales would compress multiples sharply. The beta of 1.384 means Vistra is roughly 38% more volatile than the S&P 500, implying drawdowns of about 1.4x the market's in risk-off episodes. Competitive risk is real: peers like Talen Energy are also chasing data-center power contracts, and the debate over whether AI demand accrues to merchant generators or to contracted, investment-grade counterparties remains unresolved, as reflected in the analyst target range of $106 to $305.
The worst-case scenario is a chain of a weak capacity auction, delayed data-center contracting, and leverage stress forcing equity issuance or asset sales during a capex-heavy period. In that scenario the stock would retest and break the $132.66 52-week low, with the analyst low target of $106 implying roughly 24% downside from $140.16. Given the observed maximum drawdown of 38.18% and the absence of prior consolidation support below $132.66, a move into the $120s is plausible, meaning an investor could lose roughly -24% to the $106 bear target and up to about -38% in a repeat of the historical max drawdown.

