stockportfolio.pro
Vistra Corp. (VST)
Utilities · Utilities - Independent Power Producers · NYSE
Vistra Corp. revenue & earnings — last 9 fiscal years
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.43B | $9.14B | $11.81B | $11.44B | $12.08B | $13.73B | $14.78B | $17.22B | $17.74B |
| Gross profit | — | — | — | — | — | — | — | — | — |
| Net income | $-254.00M | $-54.00M | $928.00M | $636.00M | $-1.27B | $-1.38B | $1.34B | $2.47B | $752.00M |
| Net margin | -4.7% | -0.6% | 7.9% | 5.6% | -10.5% | -10.0% | 9.1% | 14.3% | 4.2% |
Source: Vistra Corp. SEC filings (10-K).
What growth is priced into VST stock?
At today's market cap of $49.30B, Vistra Corp. is priced for free-cash-flow growth of about 16.2% per year for 10 years (assuming a 10% discount rate and 2.5% terminal growth, base FCF $1.32B from the FY ending 2025-12-31). For comparison, free cash flow actually grew -8.7%/yr over the last five fiscal years and revenue 9.2%/yr, computed from its SEC filings. This is a reverse DCF — a translation of the price into a growth assumption you can judge, not a fair value and not advice. Change the assumptions yourself in the interactive view →
Explore 9 years of Vistra Corp. financials — interactive
Full income statement, balance sheet and cash flow with CAGR and trend on every row, 48 quarters, valuation ratios, plain-English health checks, and Ask — our SEC-grounded research assistant.
Open the interactive view — freeOr start a 7-day free trial to track VST in your portfolio →
Vistra Corp. financial history by metric
About Vistra Corp.
Vistra Corp., together with its subsidiaries, operates as an integrated retail electricity and power generation company in the United States. The company operates through five segments: Retail, Texas, East, West, and Asset Closure. The company retails electricity and natural gas to residential, commercial, and industrial customers across states in the United States and the District of Columbia. It is also involved in electricity generation, wholesale energy purchases and sales, commodity risk management, fuel procurement, and fuel logistics management activities. In addition, the company engages in decommissioning and reclamation of retired generation facilities, including mines, and battery removal and remediation activities. It serves approximately 5 million customers with a generation capacity of approximately 44,000 megawatts with a portfolio of natural gas, nuclear, coal, solar, and battery energy storage facilities. The company was formerly known as Vistra Energy Corp. and changed its name to Vistra Corp. in July 2020. Vistra Corp. was founded in 1882 and is based in Irving, Texas.
Vistra Corp. — frequently asked questions
What is Vistra Corp.'s revenue?
Vistra Corp. (VST) reported revenue of $17.74B for fiscal year 2025, up 3.0% from the prior year, according to its SEC filings.
Is Vistra Corp. profitable?
Yes. VST earned net income of $752.00M in fiscal 2025, a net margin of 4.2%.
What is VST's P/E ratio?
Vistra Corp. trades at a price-to-earnings ratio of about 24.5 based on the latest data in our nightly-refreshed cache.
How fast is Vistra Corp. growing?
VST's revenue grew at roughly 9.2% per year over the last five fiscal years (compound annual growth rate), computed from SEC-filed statements.
How much debt does Vistra Corp. have?
As of fiscal year 2025, VST carried roughly $18.84B in total debt (short- plus long-term borrowings), per its filed balance sheet.
What is Vistra Corp.'s market cap?
Vistra Corp. (VST) has a market capitalization of about $49.30B, based on the latest data in our nightly-refreshed cache.
When does Vistra Corp.'s fiscal year end?
VST's fiscal year ends in December. Its most recent annual filing covers the fiscal year ending 2025-12-31.
What growth is priced into VST stock?
At today's market cap of $49.30B, Vistra Corp. is priced for free-cash-flow growth of about 16.2% per year for 10 years (assuming a 10% discount rate and 2.5% terminal growth, base FCF $1.32B from the FY ending 2025-12-31). For comparison, free cash flow actually grew -8.7%/yr over the last five fiscal years and revenue 9.2%/yr, computed from its SEC filings.
Where does this data come from?
All figures are computed from Vistra Corp.'s official SEC filings (10-K and 10-Q), covering 9 years of history, refreshed nightly. stockportfolio.pro does not provide investment advice.