Vistra Corp. VST | NYSE
$138.16
-$2.67 | -1.90%
SIGNAL:
|2026-09-15
|F&G 32
|RSI 46.9
|2026-09-15
|F&G 32
|RSI 46.9
Company Overview:
Market Cap:
$46.49B
Trailing PE:
23.3x
FWD PE *:
14.8x
Payout Ratio (TTM):
22.5%
52-Week Range:
$132.66 - $217.10
* Forward PE is based on street estimates.
7.5 Year VST Performance Metrics:
Total Return (with DRIP):
523% (27.63% CAGR)
Total Return (no DRIP):
452.5% (25.60% CAGR)
Share Price:
430.8% (24.93% CAGR)
Yield on Cost (with DRIP):
4.15%
Total Invested:
$10,000
Total Value (with DRIP):
$62,335
Total Return $ (with DRIP):
$52,335
Dividend Increase:
633% (30.31% CAGR)
Dividend Yield (FWD):
0.67% ($0.92)
VST 7.5-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
VST Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
VST Price CAGR:1Y: -29.48%2Y: 7.96%5Y: 51.87%10Y: 24.90%
VST Dividend Charts
VST Dividend CAGR:1Y: 0.88%2Y: 1.68%5Y: 8.80%10Y: 22.62%
VST Dividend Payout Ratio CAGR:1Y: 13.17%2Y: 10.86%5Y: -24.47%10Y: 0.00%
VST Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 132.16%5Y: 30.53%10Y: 0.00%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
VST Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
VST Revenue CAGR:1Y: -5.48%2Y: 2.21%5Y: 9.39%10Y: 12.54%
VST EPS CAGR:1Y: -8.43%2Y: -8.11%5Y: 61.12%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Net Income CAGR:1Y: -6.73%2Y: -8.59%5Y: 53.32%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST EBITDA CAGR:1Y: -0.45%2Y: -13.22%5Y: 16.76%10Y: 19.66%
🔓 See the full chart40% off right now · 7-day free trial
VST Free Cash Flow CAGR:1Y: 0.00%2Y: -56.35%5Y: -11.28%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Free Cash Flow / Share CAGR:1Y: 0.00%2Y: -55.89%5Y: -4.70%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Operating Income CAGR:1Y: 7.38%2Y: -17.27%5Y: 54.91%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Gross Profit CAGR:1Y: 1.18%2Y: -23.62%5Y: 2.98%10Y: 11.30%
🔓 See the full chart40% off right now · 7-day free trial
VST Shares Outstanding CAGR:1Y: 0.12%2Y: -2.07%5Y: -6.96%10Y: -2.27%
🔓 See the full chart40% off right now · 7-day free trial
VST Share Buybacks CAGR:1Y: 33.73%2Y: 0.90%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Expenses CAGR:1Y: 28.99%2Y: 33.68%5Y: 20.25%10Y: 26.32%
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
VST Revenue CAGR:1Y: -5.48%2Y: 2.21%5Y: 9.39%10Y: 12.54%
🔓 See the full chart40% off right now · 7-day free trial
VST Revenue CAGR:1Y: -5.48%2Y: 2.21%5Y: 9.39%10Y: 12.54%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
🔓 See the full chart40% off right now · 7-day free trial
VST Actual Revenue CAGR:1Y: -5.48%2Y: 2.21%5Y: 9.39%10Y: 12.54%
🔓 See the full chart40% off right now · 7-day free trial
VST Actual EPS CAGR:1Y: -8.43%2Y: -8.11%5Y: 61.12%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Actual Net Income CAGR:1Y: -6.73%2Y: -8.59%5Y: 53.32%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Actual EBITDA CAGR:1Y: -0.45%2Y: -13.22%5Y: 16.76%10Y: 19.66%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
VST Net Profit Margin CAGR:1Y: -1.30%2Y: -10.57%5Y: 40.22%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Gross Profit Margin CAGR:1Y: 7.05%2Y: -25.27%5Y: -5.85%10Y: -1.10%
🔓 See the full chart40% off right now · 7-day free trial
VST Price to Earnings CAGR:1Y: -10.61%2Y: 58.54%5Y: -3.58%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Price To Sales Ratio CAGR:1Y: -13.30%2Y: 30.47%5Y: 30.73%10Y: 9.58%
🔓 See the full chart40% off right now · 7-day free trial
VST Return on Capital Employed CAGR:1Y: -3.79%2Y: -21.21%5Y: 43.41%10Y: 0.00%
🔓 See the full chart40% off right now · 7-day free trial
VST Return on Invested Capital CAGR:1Y: -14.57%2Y: -22.01%5Y: 0.00%10Y: 8.14%
VST Dividends Info:
Annual Dividend:
$0.92
Forward Yield:
0.67%
Ex-Dividend Date:
2026-09-21
Lifetime Dividends / Share:
$7.97
VST Dividend History: Dates, Payments & Yield list
Below is a schedule of all VST dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 09/21/2026 | 09/23/2026 | $0.230 | 0.65% | 0.67% | $137.97 |
| 06/22/2026 | 06/24/2026 | $0.229 | 0.55% | 0.56% | $162.87 |
| 03/20/2026 | 03/23/2026 | $0.228 | 0.62% | 0.6% | $151.29 |
| 12/22/2025 | 12/24/2025 | $0.227 | 0.56% | 0.56% | $161.96 |
| 09/19/2025 | 09/22/2025 | $0.226 | 0.43% | 0.41% | $217.92 |
| 06/18/2025 | 06/20/2025 | $0.225 | 0.5% | 0.49% | $185.10 |
| 03/20/2025 | 03/24/2025 | $0.224 | 0.68% | 0.66% | $134.94 |
| 12/20/2024 | 12/23/2024 | $0.222 | 0.63% | 0.63% | $140.79 |
| 09/20/2024 | 09/23/2024 | $0.220 | 0.81% | 0.79% | $111.63 |
| 06/18/2024 | 06/20/2024 | $0.218 | 0.99% | 0.99% | $88.19 |
| 03/19/2024 | 03/21/2024 | $0.215 | 1.35% | 1.26% | $68.37 |
| 12/19/2023 | 12/21/2023 | $0.213 | 2.26% | 2.25% | $37.79 |
| 09/19/2023 | 09/21/2023 | $0.206 | 2.49% | 2.46% | $33.45 |
| 06/20/2023 | 06/22/2023 | $0.204 | 3.27% | 3.23% | $25.30 |
| 03/21/2023 | 03/23/2023 | $0.198 | 3.15% | 3.3% | $23.91 |
| 12/19/2022 | 12/29/2022 | $0.193 | 3.24% | 3.21% | $24.07 |
| 09/20/2022 | 09/30/2022 | $0.184 | 2.95% | 3.5% | $21.00 |
| 06/21/2022 | 06/30/2022 | $0.177 | 3.11% | 3.1% | $22.85 |
| 03/21/2022 | 03/31/2022 | $0.170 | 3.08% | 2.92% | $23.25 |
| 12/15/2021 | 12/30/2021 | $0.150 | 2.9% | 2.68% | $22.39 |
| 09/15/2021 | 09/30/2021 | $0.150 | 3.25% | 3.51% | $17.10 |
| 06/15/2021 | 06/30/2021 | $0.150 | 3.26% | 3.23% | $18.55 |
| 03/16/2021 | 03/31/2021 | $0.150 | 3.31% | 3.39% | $17.68 |
| 12/15/2020 | 12/30/2020 | $0.135 | 2.93% | 2.77% | $19.49 |
| 09/15/2020 | 09/30/2020 | $0.135 | 2.93% | 2.86% | $18.86 |
| 06/15/2020 | 06/30/2020 | $0.135 | 0.68% | 0.73% | $18.62 |
| 03/16/2020 | 03/31/2020 | $0.135 | 0.99% | 0.85% | $15.96 |
| 12/13/2019 | 12/30/2019 | $0.125 | 0.53% | 0.55% | $22.82 |
| 09/13/2019 | 09/30/2019 | $0.125 | 0.48% | 0.47% | $26.73 |
| 06/13/2019 | 06/28/2019 | $0.125 | 0.52% | 0.55% | $22.64 |
| 03/14/2019 | 03/29/2019 | $0.125 | 0% | 0.48% | $26.03 |
| 12/15/2016 | 12/30/2016 | $2.320 | 0% | 35.65% | $26.03 |
Projected Future Returns & Dividends for VST
Based on past 7.5-year performance, here are VST growth metrics:
Share price CAGR of +24.93%
Dividend CAGR of +22.62%
Using VST CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| VST (DRIP) | VST - No DRIP | |
|---|---|---|
| Current Price | $138.16 | $138.16 |
| Start Shares | 72.38 | 72.38 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 76.95 | 72.38 |
| Dividends Payment | $1.77 | $1.77 |
| Annual Dividends | $544 | $512 |
| Yield on cost | 5.44% | 5.12% |
| Share Price | $1,279.16 | $1,279.16 |
| Total Dividends | $2,050 | $1,968 |
| Final Value | $98,437 | $94,554 |
Estimated Future Value + Dividends - VST
NOTE: Above numbers are our estimate based on VST's Dividend and Price CAGR over past 7.5 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Company Info
Vistra Corp. (VST) had its IPO on 2016-10-05, and is traded on NYSE stock exchange.
Vistra Corp., along with its various holdings, functions as a unified entity primarily engaged in retail electricity supply and power generation. The company organizes its operations across six distinct segments: Retail, Texas, East, West, Sunset, and Asset Closure. It directly provides electricity and natural gas to residential, commercial, and industrial clients throughout 20 U.S. states and the District of Columbia. Beyond its retail endeavors, Vistra also participates in generating electricity, facilitating wholesale energy transactions, managing commodity-related risks, producing fuel, and overseeing fuel logistics. With approximately 4.3 million customers, Vistra commands an impressive generation capacity of about 38,700 megawatts. This capacity is sustained by a diverse portfolio of facilities, including those powered by natural gas, nuclear energy, coal, solar, and advanced battery energy storage systems. The enterprise, initially known as Vistra Energy Corp., adopted its current name, Vistra Corp., in July 2020. Tracing its origins back to 1882, Vistra Corp. maintains its corporate headquarters in Irving, Texas.
VST website: https://www.vistracorp.com
Get Full Access to All Reports with DRIPCalc PRO
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Loading signals…
DCF Model — VST
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $138.16
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
