TopFunds

Vistra Corp.

NYSE: VST

Stock price

140.67 USD

(+690.73%) 5 years

Electric UtilitiesIndependent Power Producers

Insider Transactions

5Y price score: 951
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +690.73%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
08-sep.-26Sale(20,000)151.0(3,020,600)199,044Moldovan Kristopher E.officer: EVP and CFOlink
08-sep.-26Sale(7,777)151.0(1,174,094)367,804HUDSON SCOTT Aofficer: EVP & President Vistra Retaillink
08-sep.-26Sale(28,826)151.9(4,377,228)338,978HUDSON SCOTT Aofficer: EVP & President Vistra Retaillink
08-sep.-26Sale(7,841)152.6(1,196,223)331,137HUDSON SCOTT Aofficer: EVP & President Vistra Retaillink
01-sep.-26Purchase4,465135.3603,8911,146,352BURKE JAMES Adirector, officer: President and CEOlink
31-aug.-26Purchase2,200136.0299,1781,141,887BURKE JAMES Adirector, officer: President and CEOlink
24-aug.-26Purchase2,000135.0270,0001,139,687BURKE JAMES Adirector, officer: President and CEOlink
18-jun.-26Sale(6,500)170.0(1,105,000)70,714SULT JOHN Rdirectorlink
18-jun.-26Sale(7,500)165.0(1,237,800)40,107Acosta Arciliadirectorlink
18-jun.-26Sale(7,500)170.0(1,275,000)32,607Acosta Arciliadirectorlink

132.6

52-week range

219.8

140.67

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

2.9 %

Dividend Yield TTM

0.6 %

Market cap $

47,432

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

23.7

Price / Book TTM

8.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(0.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(32.6) %

712.8 %

854.5 %

Free cash flow per share growth

212.6 %

(91) %

172.8 %

Earnings per share growth

(8.4) %

70 %

120.2 %

Dividends

Previous dividend:0.229 per share, Paid, Ex-div date Jun 22, 2026
Next dividend:0.23 per share, Declared, Ex-div date Sep 21, 2026

Analyst ratings

Price Target Low

169

Price Target High

298

Price Target Median

210

Buy

20

Hold

2

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
(10.9)
53.1
(0.6)
(0.1)
1.9
1.3
(2.6)
(3.3)
3.6
7
2.2
-
19
21.9
25.1
28.8
33.1
34.9
02FCF per share
(0.5)
(1.2)
2
1.9
4.3
4.2
(2.6)
(1.9)
10.1
7
0.4
-
(5.4)
(7.9)
(11.3)
(15.9)
(21.8)
(31.2)
03Dividends per share
Help
Adjusted for splitsLearn more
-
2.3
-
-
0.5
0.5
0.6
0.7
0.8
0.9
0.9
(10)%
-
-
-
-
-
-
04Dividends payout, %
-
4.4%
(592.5)%
-
26.2%
41.8%
(22.8)%
(36.9)%
31%
18%
52.8%
31.9%
-
-
-
-
-
-
05Revenue
5,370
5,258
5,380
10,049
11,502
11,062
13,333
17,837
15,543
19,377
16,972
12.2%
19,042
21,364
23,970
26,893
30,173
31,078
06ㅤ% Change
-
(2.1)%
2.3%
86.8%
14.5%
(3.8)%
20.5%
33.8%
(12.9)%
24.7%
(12.4)%
12.2%
12.2%
12.2%
12.2%
12.2%
12.2%
12.2%
07Net Income
(4,677)
22,688
(254)
(54)
928
636
(1,274)
(1,227)
1,493
2,659
944
-
6,326
7,097
7,963
8,934
10,023
10,324
08ㅤ% Margin
(87.1)%
431.5%
(4.7)%
(0.5)%
8.1%
5.8%
(9.6)%
(6.9)%
9.6%
13.7%
5.6%
33.2% A
33.2%
33.2%
33.2%
33.2%
33.2%
33.2%
09CFO
237
(157)
1,386
1,471
2,736
3,337
(206)
485
5,453
4,563
4,070
32.9%
3,109
3,488
3,913
4,390
4,926
5,073
10ㅤ% Of revenue
4.4%
(3)%
25.8%
14.6%
23.8%
30.2%
(1.6)%
2.7%
35.1%
23.6%
24%
16.3% A
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
11CAPEX
(460)
(352)
(531)
(496)
(609)
(1,259)
(1,033)
(1,301)
(1,676)
(2,078)
(3,941)
24%
(4,885)
(6,056)
(7,507)
(9,306)
(11,535)
(14,299)
12ㅤ% Change
-
(23.5)%
50.9%
(6.6)%
22.8%
106.7%
(18)%
25.9%
28.8%
24%
89.7%
24% A
24%
24%
24%
24%
24%
24%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(223)
(509)
855
975
2,127
2,078
(1,239)
(816)
3,777
2,485
129
-
(1,777)
(2,568)
(3,594)
(4,916)
(6,610)
(9,226)
14Total assets
15,658
15,167
14,600
26,024
26,616
25,208
29,683
32,787
32,966
37,770
41,550
10.3%
45,809
50,505
55,683
61,391
67,684
74,623
15ㅤ% Change
-
(3.1)%
(3.7)%
78.3%
2.3%
(5.3)%
17.8%
10.5%
0.6%
14.6%
10%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
16Total liabilities
38,542
8,570
8,258
18,157
18,656
16,847
21,391
27,869
27,644
32,187
36,440
(0.6)%
40,176
44,294
48,835
53,841
59,360
65,445
17ㅤ% Of assets
246.2%
56.5%
56.6%
69.8%
70.1%
66.8%
72.1%
85%
83.9%
85.2%
87.7%
87.7% A
87.7%
87.7%
87.7%
87.7%
87.7%
87.7%
18Shareholders Equity
(22,884)
6,597
6,342
7,867
7,960
8,361
8,292
4,918
5,322
5,583
5,110
-
5,634
6,211
6,848
7,550
8,324
9,177
19Net Debt
44
3,780
2,936
10,768
11,012
9,478
9,684
12,881
11,199
16,176
19,579
84%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
427,500
427,580
427,762
504,954
499,936
491,091
482,215
422,447
375,193
352,567
339,800
(2.3)%
332,087
324,549
317,183
309,983
302,947
296,071
21ㅤ% Change
-
-
-
18.1%
(1)%
(1.8)%
(1.8)%
(12.4)%
(11.2)%
(6)%
(3.6)%
(2.3)%
(2.3)%
(2.3)%
(2.3)%
(2.3)%
(2.3)%
(2.3)%
22ROA
(29.9)%
149.6%
(1.7)%
(0.2)%
3.5%
2.5%
(4.3)%
(3.7)%
4.5%
7%
2.3%
-
13.8%
14.1%
14.3%
14.6%
14.8%
13.8%
23ROE
20.4%
343.9%
(4)%
(0.7)%
11.7%
7.6%
(15.4)%
(25)%
28.1%
47.6%
18.5%
-
112.3%
114.3%
116.3%
118.3%
120.4%
112.5%
24Interest coverage
0.2
0.2
0.7
2.6
4.4
5
(1.7)
3.1
5.2
5.7
1.1
-
-
-
-
-
-
-
25Dividend Yield
-
15%
19.2%
-
2.1%
2.8%
2.6%
4.6%
3.3%
1%
0.9%
-
-
-
-
-
-
-
26P/E Ratio
(1.4)
0.3
(31.1)
(208.1)
12.2
15.1
(8.7)
(7.1)
10.6
19.3
73
-
-
-
-
-
-
-
27Stock price range
-
14-16
15-20
17-26
21-27
13-23
16-24
21-27
21-39
38-167
98-218
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
6,626
6,627
7,837
11,558
11,360
9,607
10,980
9,801
14,244
47,536
54,820
23.5%
(115,304)
(124,878)
(135,409)
(146,993)
(159,736)
-
29FCF Yield
(3.4)%
(7.7)%
10.9%
8.4%
18.7%
21.6%
(11.3)%
(8.3)%
26.5%
5.2%
0.2%
-
1.5%
2.1%
2.7%
3.3%
4.1%
-
30Average stock price
-
15
17.5
21.5
24.4
18
19.9
24.1
30.1
102.3
158
29.9%
(347.2)
(384.8)
(426.9)
(474.2)
(527.3)
-
31 CEO
JB
James A. Burke