VST Stock Forecast, Price Targets, Chart, Dividends & Analysis
Vistra Corp.
VST 
NYE
Sector: Utilities
Industry: Utilities - Independent Power Producers
115.42
USD
-0.45
(-0.39%)
Previous close: 115.87 Open: 117.83 Bid: 115.0 Ask: 116.5
52 week range
65.32 199.84
Mkt Cap: 39,235 M Avg Vol (90 Days): 9,281,074
Last updated: Sunday 20th April 2025
Metrics
Valuation
Returns
7 Day Return | 2.42% | |
1 Month Return | -12.49% | |
3 Month Return | -37.73% | |
1 Year Return | 76.94% | |
3 Year Return | 367.23% | |
5 Year Return | 672.02% | |
YTD Return | -16.28% |
Risk
Dividends
Analyst Estimates
Financial Health
Technicals
RSI (14 Day) | 46.84 |
14 Day SMA ($) | 112.63 |
14 Day EMA ($) | 114.66 |
Money Flow Index | 39.44 |
Average True Range | 9.72 |
50 Day SMA ($) | 131.20 |
200 Day SMA ($) | 123.27 |
ADX | 18.96 |
MACD | -1.22 |
Growth
Profitability
Peers
| Stock | Dividend | Market Cap (B) | PE | Price ($) |
|---|
Financials
VST Income Statement
Annual
| Invalid date | Dec-17 | Dec-18 | Dec-19 | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
|---|---|---|---|---|---|---|---|---|---|
| AccruedPreferredStockDividends | 21 M | 150 M | 150 M | 192 M | |||||
| AcquiredInProcessRnD | -46 M | -1000000.0 | |||||||
| AcquisitionExpense | 37 M | ||||||||
| Amortization of intangibles | 585 M | ||||||||
| Basic EPS from continuing operations | -0.59 | -0.11 | 1.88 | 1.3 | -2.69 | -3.26 | 3.82 | 7.16 | |
| Basic EPS total | -0.59 | -0.11 | 1.88 | 1.3 | -2.69 | -3.26 | 3.63 | 7.16 | |
| Basic weighted shares outstanding | 428 M | 505 M | 494 M | 489 M | 482 M | 422 M | 370 M | 345 M | |
| CommissionExpenses | 3 M | 1000000.0 | |||||||
| Cost of sales | 79 M | 6,796 M | 10,728 M | 12,046 M | 9,259 M | 9,699 M | |||
| Depreciation | 699 M | 1,394 M | 1,640 M | 1,737 M | 1,751 M | 1,596 M | 1,502 M | 1,843 M | |
| Depreciation unreconciled | 699 M | 1,394 M | 1,640 M | 1,737 M | 2,336 M | 1,596 M | 1,502 M | 1,843 M | |
| DevelopmentExpense | 641 M | ||||||||
| Diluted EPS total | -0.59 | -0.11 | 1.86 | 1.3 | -2.69 | -3.26 | 3.58 | 7.0 | |
| Diluted normalized net income/share | -0.59 | -0.11 | 1.86 | 1.3 | -2.69 | -3.26 | 3.82 | 7.0 | |
| Diluted weighted shares outstanding | 428 M | 505 M | 500 M | 491 M | 482 M | 422 M | 375 M | 353 M | |
| Dividends paid per share | 0.5 | 0.13 | 0.79 | 0.86 | 0.87 | ||||
| Earnings from equity interest | 23 M | 16 M | 4 M | 61 M | |||||
| EarningsFromEquityInterestNetOfTax | 23 M | 16 M | 4 M | 61 M | |||||
| ExciseTaxes | 1,837 M | ||||||||
| FuelAndPurchasePower | 1000000.0 | ||||||||
| GainOnSaleOfBusiness | 6 M | ||||||||
| GainOnSaleOfPPE | 386 M | 62 M | 8 M | 95 M | |||||
| GainOnSaleOfSecurity | 2 M | 103 M | 454 M | 1,208 M | |||||
| GeneralAndAdministrativeExpense | 600 M | 926 M | 904 M | 1,035 M | 1,040 M | 1,189 M | 1,308 M | 1,601 M | |
| Gross operating profit | 5,430 M | 11,042 M | 11,809 M | 4,647 M | 1,349 M | 1,682 M | 14,779 M | 7,525 M | |
| ImpairmentOfCapitalAssets | 25 M | 356 M | 71 M | 74 M | 49 M | ||||
| Income before tax | 250 M | -101 M | 1,216 M | 890 M | -1,722 M | -1,560 M | 2,000 M | 3,467 M | |
| Income restructuring and M&A | -59 M | -93 M | -97 M | -89 M | |||||
| Income taxes | 504 M | -45 M | 290 M | 266 M | -458 M | -350 M | 508 M | 655 M | |
| Interest income | 738 M | ||||||||
| InterestExpenseNonOperating | 193 M | 572 M | 797 M | 446 M | 454 M | 562 M | 56 M | 51 M | |
| InterestExpenseOperating | -12 M | -21 M | -26 M | -29 M | -37 M | -77 M | |||
| InterestIncomeOperating | 1,902 M | 60 M | |||||||
| MarketingExpense | 778 M | -5 M | |||||||
| MinorityInterests | 12 M | -10 M | -17 M | 1000000.0 | -153 M | ||||
| MiscOtherSpecialCharges | 32 M | 42 M | 41 M | -8 M | -166 M | 113 M | 243 M | 291 M | |
| Net income from total operations | -655 M | 4,632 M | 106 M | 636 M | -1,274 M | -1,227 M | 1,493 M | 2,659 M | |
| NetIncomeCommonStockholders | -655 M | 4,632 M | 106 M | 636 M | -1,295 M | -1,377 M | 1,343 M | 2,467 M | |
| NetIncomeContinuousOperations | -655 M | 4,632 M | 106 M | 436 M | -1,274 M | -1,210 M | 1,492 M | 2,812 M | |
| NetIncomeExtraordinary | -254 M | -54 M | 2 M | 12 M | |||||
| NetNonOperatingInterestIncomeExpense | -193 M | 2,067 M | -735 M | -629 M | -384 M | 600 M | 30 M | 14 M | |
| NetOperatingInterestIncomeExpense | 1,902 M | 12 M | 21 M | 26 M | 29 M | 37 M | 77 M | ||
| Normalized income | -632 M | 1,144 M | 970 M | 3,432 M | |||||
| Operating income | 221 M | 49 M | 1,352 M | 1,679 M | -1,515 M | -1,177 M | 2,661 M | 4,081 M | |
| Operating income before depreciation (EBITDA) | 1,142 M | 1,865 M | 3,641 M | 3,384 M | 782 M | 1,049 M | 4,012 M | 6,149 M | |
| OperatingExpense | 5,209 M | 10,993 M | 10,457 M | 9,829 M | 14,104 M | 4,430 M | 4,512 M | 5,858 M | |
| OperationAndMaintenance | 79 M | -2 M | |||||||
| Other income net | -31 M | -534 M | -57 M | 4 M | 105 M | 143 M | -243 M | -291 M | |
| Other special charges | -5 M | ||||||||
| OtherCostofRevenue | -213 M | 3 M | 1000000.0 | ||||||
| OtherGandA | 600 M | 926 M | 904 M | 1,035 M | 1,040 M | 1,189 M | 1,308 M | 1,601 M | |
| OtherOperatingExpenses | 973 M | 2,075 M | 1,530 M | 1,622 M | 1,559 M | 1,645 M | 1,702 M | 2,414 M | |
| OtherWriteOff | 1000000.0 | ||||||||
| OtherunderPreferredStockDividend | 21 M | 150 M | 150 M | 192 M | |||||
| PreferredStockDividends | 21 M | 150 M | 150 M | 192 M | |||||
| PromotionAndAdvertising | 2 M | -49 M | -43 M | 48 M | 47 M | ||||
| RealizedCapitalGain | 74 M | 1000000.0 | |||||||
| Research & development expense | 641 M | ||||||||
| RestructringAndMnAIncome | -59 M | -93 M | -97 M | -89 M | |||||
| SalariesAndWages | 2,935 M | 5,036 M | 5,742 M | 5,440 M | 9,169 M | ||||
| SecuritiesAmortization | 779 M | ||||||||
| Selling Gen & administrative expense | 602 M | 1,709 M | 1,545 M | 1,030 M | 1,040 M | 1,189 M | 1,308 M | 1,601 M | |
| SellingAndMarketingExpense | 2 M | 783 M | 641 M | -5 M | 48 M | 47 M | |||
| SellingExpense | -213 M | ||||||||
| Special income/charges | -21 M | -93 M | 280 M | 356 M | 71 M | 74 M | 49 M | ||
| Total Income available for interest expense (EBIT) | 443 M | 471 M | 2,001 M | 1,336 M | -1,268 M | -998 M | 2,056 M | 3,518 M | |
| Total common shares outstanding | 428 M | 486 M | 488 M | 484 M | 449 M | 381 M | 348 M | 339 M | |
| Total net income | -655 M | 4,632 M | 106 M | 636 M | -1,274 M | -1,227 M | 1,493 M | 2,659 M | |
| Total ordinary shares | 339 M | 339 M | 339 M | 339 M | 339 M | 339 M | 339 M | 339 M | |
| Total revenues | 5,430 M | 9,216 M | 11,809 M | 11,508 M | 12,077 M | 13,728 M | 14,779 M | 17,224 M | |
| TotalExpenses | 5,209 M | 11,072 M | 10,457 M | 9,829 M | 14,104 M | 16,476 M | 4,512 M | 5,858 M | |
| TotalRevenue | 5,430 M | 9,144 M | 11,809 M | 11,443 M | 12,077 M | 13,728 M | 14,779 M | 17,224 M | |
| WriteDown | 37 M | 585 M | |||||||
| WriteOff | 243 M |
Call: 1-877-778-8358 
Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.
I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.
Implement "your own" investment strategies in Excel with thousands of MarketXLS functions and templates.
MarketXLS provides all the tools I need for in-depth stock analysis. It's user-friendly and constantly improving. A must-have for serious investors.
I have been using MarketXLS for the last 6+ years and they really enhanced the product every year and now in the journey of bringing in AI...
MarketXLS is a powerful tool for financial modeling. It integrates seamlessly with Excel and provides real-time data.
I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel.