TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Get the Brief in your inbox

A daily, SEC-grounded read on the market — movers, earnings, and our boldest calls. Free.

TTENK/calls

SEC-grounded equity research — opinionated calls reasoned over real filings.

Research

  • The Brief
  • Markets
  • All Stocks
  • Screener
  • Discover
  • Research
  • The Flip Side
  • Track record

Tools

  • Compare
  • Congress trades
  • Events
  • Filing search
  • Groups
  • Trending
  • News

More

  • Pricing
  • Community
  • Newsletter
  • Developers / API
  • Account
DisclosuresTermsPrivacy

Research & education only — not financial advice.TENK is not a registered investment adviser; calls are impersonal, generated from SEC filings and a delayed/third-party price feed, and may be wrong or out of date. The operator and an affiliated trading operation may hold or trade the securities TENK rates — see Disclosures. Do your own research.

EDGAR® is a registered trademark of the U.S. Securities and Exchange Commission. TENK/calls is an independent service and is not affiliated with, endorsed by, or approved by the U.S. Securities and Exchange Commission.

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity

Pulling SEC filings + quote and writing the call…

TTENK/calls
The BriefMarketsAll StocksNewsScreenerCommunity
← New search
Home›Stocks›VST

VST

Vistra Corp.

Next earnings Aug 5, 2026 · consensus $2.06 EPS, $5.95B rev

Last earnings -2.7% on 2026-05-07

Hold
$151.05
▼ -6.98%
$151.05▼ -22.26%
over 1Y
L $134.71H $217.32
Earnings Dividend Split Congress buy Congress sellGrouped by date · hover a pin to expand
Today-7.0%
1W-10.0%
1M-4.4%
3M-0.1%
YTD-8.5%
1Y-22.3%
OverviewFinancialsValuationQualityTimelineFilings
Rating
Hold
Quality
C-
Valuation
Overvalued
Filings
Clean
Hold
Conviction
Horizon
Long (>12mo)
12-mo target
$•••
Street · 23 analysts
Buy

Grid-scarcity winner with 20-yr AWS/Meta nuclear PPAs and a fresh IG rating, but GAAP earnings cratered and the price pays up — hold.

Revenue $17.6B · FY2025

The read

Middling fundamentals and a rich price (~88% above fair value) leave little margin of safety — a wait-and-see.

Vistra is one of the cleanest ways to own the US power-demand supercycle: an integrated merchant generator with a ~44 GW fleet spanning Texas (ERCOT) and PJM, anchored by four nuclear stations. The forward story materially improved in 2025 — management locked in a 20-year, 1,200 MW carbon-free PPA with AWS from Comanche Peak and (Jan 2026) 20-year PPAs with Meta for 2,609 MW from its PJM nuclear plants, converting merchant nuclear volume into contracted, price-certain cash flow just as data-center, oilfield-electrification and EV load are driving 'fast paced load growth' in its regions. S&P's December 2025 upgrade to investment grade (BBB-) validates a de-risked balance sheet, and capital allocation is genuinely shareholder-friendly: $5.9B / 167M shares bought back to date with $1.8B remaining, plus a $306M dividend. Operating cash flow held up at $4.07B and ROE is a healthy 18.5%.

The catch is that the reported earnings look ugly and the valuation is full. FY2025 net income fell 64.5% to $944M and diluted EPS dropped 68.9% to $2.18 even as revenue rose 19.1% to $17.6B — a collapse driven far more by non-cash mark-to-market swings on the hedge book than by any operating deterioration (OCF of $4.07B versus $944M of net income tells that story). That distortion cuts both ways: the headline 70x P/E overstates how expensive the stock is, but even normalizing to cash the setup isn't cheap. With ~$18.8B of debt on top of $51.6B of equity value, EV/OCF sits in the mid-teens, and after $2.75B of rising capex free cash flow (~$1.3B) is a thin ~2.6% yield on the cap. P/S of 2.9 is rich for a capital-intensive utility-adjacent business.

AI-generated analysis, produced by our proprietary engine from SEC filing data.

Investment recommendation produced by TENK/calls (tenkcalls.com), Luxembourg. Completed Jul 1, 2026, 9:57 PM ET. Ratings & methodology: definitions · All recommendations to date: track record · Conflicts: disclosures. Not investment advice.

Financials · annual, by fiscal year

Line itemFY21FY22FY23FY24FY25
Revenue$17.7B$15.6B$13.8B$14.8B$17.6B
Gross profit—————
Operating income-$1.51B-$1.18B$2.66B$4.08B$1.91B
Net income-$1.27B-$1.23B$1.49B$2.66B$944M
Diluted EPS-$2.69-$3.26$3.58$7.00$2.18
Net margin-7.2%-7.8%10.8%18.0%5.4%

Annual figures from SEC 10-K XBRL filings. Open the filing links below for full statement detail.

Key statistics

Valuation

Enterprise value$69.0B
EV / EBITDA17.7
EV / Sales3.9
EV / FCF52.3
P / FCF38.6
PEG (trailing)—
Earnings yield1.9%
FCF yield2.6%

Quality & risk

ROIC (est.)6.3%
Free cash flow$1.32B
Total debt$18.8B
Net cash-$18.1B
Altman Z-Score1.34 distress
Piotroski F-Score6/8

Capital returns

Buyback yield2.0%
Dividend yield (est.)0.6%
Shareholder yield2.6%
Shares Δ YoY-0.6%

Computed from SEC XBRL annual figures + the current quote. EV and ROIC use long-term + current debt where filed; estimates, not investment advice.

Disclosure timeline

SEC · 8-Ks + reports
Recent disclosure tone has been improving.
  1. 8-K Material agreement2026-06-30

    Entered material financing agreement creating new debt obligation (fund growth/M&A)

  2. 10-Q Quarterly report2026-05-08

    Q1'26: Meta nuclear PPAs + Lotus gas fleet expand data-center growth pipeline

  3. 8-K Earnings results2026-05-07

    Released Q1 2026 operating and financial results

  4. 8-K Shareholder vote2026-05-04

    Reported annual-meeting vote results (directors, say-on-pay, auditor)

  5. 8-K Material agreement2026-04-28

    New financing agreement adds direct debt obligation to balance sheet

  6. DEF 14A Proxy statement2026-03-18

    Annual proxy: board election, executive pay and say-on-pay for shareholder vote

  7. 10-K Annual report2026-02-27

    FY25 rev +19% to $17.6B; landmark AWS/Meta nuclear PPAs + S&P IG upgrade; EPS fell

  8. 8-K Earnings results2026-02-26

    FY2025 earnings released: revenue +19% but GAAP EPS down ~69% YoY

  9. 8-K Material agreement2026-01-27

    Entered financing agreement creating new debt (Lotus/acquisition funding)

Recent filings

all on EDGAR ↗
8-KPeriod ending 2026-06-242026-06-30open ↗4Period ending 2026-06-182026-06-23open ↗4Period ending 2026-06-182026-06-23open ↗144/AFiling2026-06-23open ↗4Period ending 2026-06-162026-06-18open ↗144Filing2026-06-18open ↗144Filing2026-06-18open ↗4Period ending 2026-06-122026-06-16open ↗144Filing2026-06-16open ↗144Filing2026-06-15open ↗144Filing2026-06-12open ↗4Period ending 2026-06-022026-06-04open ↗

Quality score

C-
ValueGrowthProfitHealthMom.
ValueD
GrowthD
ProfitabilityB
Financial healthC+
MomentumF
  • ✓Revenue growing year-over-year
  • ✓Profitable (positive net income)
  • ✗Net margin above 10%
  • ✓Return on equity above 15%
  • ✗Liabilities below 2× equity
  • ✗P/E below 25

Fair value est.

$18.34

Overvalued -88% vs price

cheapfair valueexpensive

Modified Graham: EPS $2.18 × (8.5 + 1.5 × 0.0% growth) × 0.99 quality = 8.4× multiple. An estimate, not a price target.

134.5352-week217.02
Revenue
$17.6B
+19.1% YoY
Net margin
5.4%
ROE
18.5%
P/E
69.3

SEC fundamentals · FY 2025

'21'22'23'24'25

■ revenue · ■ net income, by fiscal year

Revenue$17.6B+19.1%
Net income$944M-64.5%
Operating income$1.91B-53.3%
Diluted EPS$2.18-68.9%
Cash & equivalents$785M-33.9%
Total assets$41.5B+10.0%
Total liabilities$36.4B+13.2%
Stockholders' equity$5.10B-8.5%
Op.: 10.8%L/E: 7.15x

Frequently asked

Is Vistra Corp. (VST) a buy?
VST currently carries a Hold rating with 4/5 conviction, derived from its latest SEC filings. Grid-scarcity winner with 20-yr AWS/Meta nuclear PPAs and a fresh IG rating, but GAAP earnings cratered and the price pays up — hold.
What is VST's fair value?
A Modified-Graham model based on VST's SEC fundamentals estimates a fair value of about $18.34. It is an estimate from reported earnings, not a price target.
Is VST overvalued or undervalued?
Against a Modified-Graham fair-value estimate, VST currently appears overvalued relative to its SEC-grounded earnings power.
What is Vistra Corp.'s quality score?
VST scores 52.739845314525716/100 (grade C-) on a SEC-grounded quality model spanning value, growth, profitability, financial health and momentum.

Sources: SEC EDGAR (CIK 0001692819, latest 10-Q filed 2026-05-08) · EODHD · Proprietary analysis · as of 7/2/2026, 1:57:37 AM.

Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.

Insider activity

Form 4 · SEC

Last 90 days: 0 open-market buys · 8 sales

2026-06-18
SULT JOHN R
Director
Sell6.50K @ $170.00$1.10M
2026-06-18
Acosta Arcilia
Director
Sell7.50K @ $165.04$1.24M
2026-06-18
Acosta Arcilia
Director
Sell7.50K @ $170.00$1.27M
2026-06-16
HELM SCOTT B
Director
Sell25.0K @ $160.00$4.00M
2026-06-15
BARBAS PAUL M
Director
Sell244.00 @ $153.00$37.3K
2026-06-12
BARBAS PAUL M
Director
Sell244.00 @ $147.93$36.1K
2026-06-02
Montemayor Margaret
SVP, Chief Accounting Officer
Sell4.60K @ $160.00$736K
2026-05-27
Montemayor Margaret
SVP, Chief Accounting Officer
Sell5.00K @ $164.96$825K
2026-05-15
SULT JOHN R
Director
Award1.27K
2026-05-15
Pitesa John William
Director
Award1.27K

Dividends

Quarterly
Yield (TTM)
0.6%
Annual / share
$0.91
Last ex-date
2026-06-22
Last amount
$0.23
ex 2026-06-22paid 2026-06-30$0.23
ex 2026-03-20paid 2026-03-31$0.23
ex 2025-12-22paid 2025-12-31$0.23
ex 2025-09-19paid 2025-09-30$0.23
ex 2025-06-18paid 2025-06-30$0.23
ex 2025-03-20paid 2025-03-31$0.22

Source: EODHD. Yield = trailing-12-month dividends ÷ price.

Earnings history

beat/miss · move
2026-05-07Beat +112.2% est▼ -2.74%8-K ↗
2026-02-26Miss -77.2% est▲ +0.83%8-K ↗
2025-11-06Miss -17.6% est▼ -2.52%8-K ↗
2025-08-07Miss -42.5% est▲ +2.36%8-K ↗
2025-05-07—▼ -3.66%8-K ↗
2025-02-27—▼ -12.27%8-K ↗

Dates from 8-K (Item 2.02); beat/miss = reported EPS vs consensus (Finnhub, recent quarters); move = prior close → close on/after.

Congressional trades

all activity →

2 buys · 2 members · last 180d

+$183K net boughtlast trade 138d ago
$183K bought$0.00 sold
2026-03-12Julia LetlowBuy$1.00K–$15.0KPTR ↗
2026-01-23Nancy PelosiBuy$100K–$250KPTR ↗
2025-11-21Lisa McClainSell$1.00K–$15.0KPTR ↗
2025-11-21Lisa McClainSell$1.00K–$15.0KPTR ↗
2025-11-21Lisa McClainBuy$1.00K–$15.0KPTR ↗
2025-08-13Lisa McClainBuy$1.00K–$15.0KPTR ↗
2025-05-14Julie JohnsonSell$1.00K–$15.0KPTR ↗
2025-05-08Jefferson ShreveSell$15.0K–$50.0KPTR ↗
2025-04-11Jefferson ShreveBuy$15.0K–$50.0KPTR ↗
2025-03-12Julie JohnsonBuy$1.00K–$15.0KPTR ↗
2025-01-17Nancy PelosiBuy$500K–$1.00MPTR ↗
2019-09-01Alan S. LowenthalSell$1.00K–$15.0KPTR ↗

Self-reported periodic transaction reports (STOCK Act). Amounts are disclosed ranges; a trade may be a spouse's. Disclosures lag the trade by up to ~45 days. Source: House Clerk + Senate eFD.

Recent news

market news →
Largest U.S. power grid orders emergency curbs to avoid blackoutsBullish
seekingalpha.com· 2026-07-04
Here is What Analysts Think About Vistra Corp. (VST)Bullish
finance.yahoo.com· 2026-07-02
U.S. issues emergency order for largest power grid as record heat nears
seekingalpha.com· 2026-07-01
Vistra Corp. (VST) Stock Slides as Market Rises: Facts to Know Before You TradeBullish
finance.yahoo.com· 2026-06-30
Northampton Capital Partners, Olympus Power Form JV and Reach Agreement to Acquire New England, New York Generating AssetsBullish
finance.yahoo.com· 2026-06-30
Nuclear Power Is the Only Real Answer to AI Data Center Demand and These 3 ETFs Cover the Trade at Three Risk LevelsBullish
finance.yahoo.com· 2026-06-30

Vs Utilities peers

compare →

48 tracked peers · median

TENK Score53 vs 73
Revenue growth19.1% vs 9.8%
Net margin5.4% vs 12.9%
Return on equity18.5% vs 9.7%
P/E69.3 vs 21.8
Peers
EIXESNINJRDSWXAEELNT

News sentiment

EODHD · 53d
Neutral
+0.01
vs typical · 144 articles
↓ cooling

Recent news tone vs the market's typical (which skews positive). A soft signal, not a recommendation.