VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VST
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
VSTVistra Corp.
$162.38$54.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksVSTBalance Sheet

Vistra Corp. (VST) Balance Sheet

14Y historyFree accessUpdated daily

The company's capital structure shows significant leverage, with a debt-to-equity ratio of 3.55x as of 2026Q1, while net PPE has expanded to $19.9 billion following the integration of nuclear assets.

VST Balance Sheet

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Total Assets41.31B41.55B37.77B32.97B32.79B29.68B25.21B26.62B26.02B14.6B15.17B15.66B21.34B28.82B32.97B
Asset Growth %15.94%10.01%14.57%0.55%10.46%17.75%-5.29%2.27%78.25%-3.74%-3.14%-26.64%-25.95%-12.58%-
PP&E (Net)19.88B19.94B18.17B12.43B12.61B13.1B13.54B13.96B14.62B4.82B4.45B9.35B12.02B17.65B18.56B
PP&E / Total Assets %48.12%48%48.11%37.71%38.45%44.12%53.73%52.45%56.16%33.04%29.32%59.74%56.33%61.23%56.28%
Total Current Assets9.02B9.18B8.12B11.64B11.12B7.88B3.43B4.11B3.44B2.67B2.47B3.45B3.48B3.87B4.63B
Cash & Equivalents671M816M1.19B3.48B455M1.32B406M300M636M1.49B843M1.4B1.84B746M1.18B
Receivables1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K
Inventory1.03B1.02B970M740M570M610M515M469M412M253M285M428M468M399M393M
Other Current Assets5.33B5.02B3.97B5.73B8.01B3.8B1.02B1.68B1.15B279M658M1.05B577M2.02B191M
Long-Term Investments20.67B5.5B4.51B2.04B1.73B2.05B1.76B1.66B1.38B1.24B1.06B962M11M838M2.24B
Goodwill2.81B2.81B2.81B2.58B2.58B2.58B2.58B2.55B2.07B1.91B1.91B152M2.35B3.95B4.95B
Intangible Assets2.36B2.44B2.21B1.86B1.96B2.15B2.44B2.75B2.49B2.53B3.2B1.17B1.34B1.72B1.78B
Other Assets1.58B1.44B1.94B1.19B1.09B624M609M516M699M720M953M566M2.15B794M807M
Total Liabilities35.7B36.44B32.19B27.64B27.87B21.39B16.85B18.66B18.16B8.26B8.57B38.54B39.55B40.8B42.65B
Total Debt19.91B20.39B17.36B14.68B13.34B11.01B9.88B11.31B11.4B4.42B4.62B1.44B33.89B32.14B32.02B
Net Debt19.24B19.58B16.18B11.2B12.88B9.68B9.48B11.01B10.77B2.94B3.78B44M32.04B31.4B30.85B
Long-Term Debt17.26B15.84B15.42B12.12B11.93B10.48B9.23B10.1B10.87B4.38B4.58B3M33.87B2M29.8B
Short-Term Borrowings2.65B4.24B1.63B2.29B1.11B254M395M1.08B530M44M46M1.44B22M32.14B2.22B
Capital Lease Obligations888M310M316M282M290M278M254M133M000039M00
Total Current Liabilities10.06B11.81B8.43B9.82B10.34B5.84B3.04B4.57B3.63B1.35B1.5B2.81B1.5B35.1B4.99B
Accounts Payable1.36B1.64B1.51B1.15B1.56B1.51B880M947M945M473M479M514M545M545M529M
Accrued Expenses413M0193M206M160M143M131M151M77M16M33M120M000
Deferred Revenue000000004M4M00000
Other Current Liabilities6.05B5.93B4.89B5.97B7.3B3.72B1.4B2.18B1.88B620M787M628M828M2.39B2.15B
Deferred Taxes3.58B1000K1000K1000K1000K1000K1000K1000K1000K001000K001000K
Other Liabilities7.17B7.42B7.32B5.43B5.3B4.79B4.32B3.85B3.64B2.53B2.49B35.47B3.16B2.19B4.19B
Total Equity5.61B5.11B5.58B5.32B4.92B8.29B8.36B7.96B7.87B6.34B6.6B-22.88B-18.21B-11.98B-9.68B
Equity Growth %-65.97%-8.47%4.9%8.21%-40.69%-0.83%5.04%1.18%24.05%-3.87%128.83%-25.67%-51.97%-23.74%-
Shareholders Equity5.6B5.11B5.57B5.31B4.9B8.29B8.37B7.96B7.86B6.34B6.6B-22.88B-18.21B-11.98B-9.79B
Minority Interest13M13M13M15M16M1M-10M1M4M00001M112M
Common Stock5M5M5M5M5M5M5M5M5M4M4M0000
Additional Paid-in Capital9.5B9.54B9.44B10.1B9.93B9.82B9.79B9.72B10.11B7.76B7.74B0000
Retained Earnings903M-12M-454M-2.61B-3.64B-1.96B-399M-764M-1.45B-1.41B-1.16B0000
Accumulated OCI17M17M20M6M7M-16M-48M-30M-22M-17M6M-22.88B-35M-36M-9.79B
Return on Assets (ROA)5.64%2.38%7.52%4.54%-3.93%-4.64%2.45%3.53%-0.27%-1.71%147.21%-25.28%-24.83%-7.11%-8.94%
Return on Equity (ROE)43.14%17.66%48.77%29.16%-18.58%-15.3%7.79%11.73%-0.76%-3.93%343.91%----
Debt / Equity3.55x3.99x3.11x2.76x2.71x1.33x1.18x1.42x1.45x0.70x0.70x----
Debt / Assets48.21%49.09%45.97%44.54%40.67%37.09%39.21%42.5%43.82%30.29%30.48%9.22%158.77%111.52%97.12%
Net Debt / EBITDA5.83x4.57x1.83x1.94x2.78x9.80x2.74x3.17x3.65x2.95x3.47x0.03x19.03x19.87x22.50x
Book Value per Share16.5115.0415.8414.1811.6417.217.0315.9215.5814.8315.43-53.53-42.59-28.03-22.65

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Commodity and regulatory volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Nuclear Integration Expands Asset Base

As reported in financial statements, Vistra’s net PPE has grown from $12.4 billion in 2023Q4 to $19.9 billion by 2026Q1, reflecting a strategic shift toward nuclear-heavy generation assets that fundamentally alters the company's long-term capital intensity and asset composition compared to its historical coal-reliant footprint.

The expansion of the asset base appears to be a direct result of the Energy Harbor acquisition, which shifts the company's risk profile toward baseload nuclear generation. Investors should monitor whether this increased asset scale translates into sustained margin stability or if the decommissioning liabilities associated with the legacy fleet continue to weigh on the net asset value.

Leverage Fluctuations Reflect M&A Activity

Based on reported figures, Vistra’s debt-to-equity ratio has experienced significant volatility, peaking at 3.99x in 2025Q4 before moderating to 3.55x in 2026Q1, which suggests that management is actively utilizing the balance sheet to fund inorganic growth while attempting to maintain a manageable leverage profile.

The current debt levels appear elevated relative to historical norms, reflecting the capital required to integrate large-scale generation assets. While the company maintains access to capital, the reliance on debt to fund these acquisitions warrants further investigation into the sensitivity of interest coverage ratios should wholesale power prices normalize downward.

Cash Reserves Tighten Amidst Investment

According to recent SEC filings, Vistra’s cash position has contracted from a peak of $3.5 billion in 2023Q4 to $671 million in 2026Q1, indicating that the company is aggressively deploying liquidity to support its ongoing capital expenditure requirements and strategic integration efforts across its generation fleet.

The reduction in cash reserves suggests a transition toward a more capital-constrained environment, where liquidity is increasingly tied to operational cash flow rather than balance sheet cash. This trend may indicate that future growth initiatives will require more disciplined capital allocation or increased reliance on external financing facilities.

Retained Earnings Volatility Impacts Equity

As indicated by the equity-to-assets ratio, which has hovered between 0.12 and 0.23 over the last ten quarters, Vistra’s equity base remains sensitive to non-cash mark-to-market adjustments that frequently obscure the underlying growth of retained earnings and overall shareholder value creation.

The fluctuation in equity quality appears to be driven by the accounting treatment of derivative hedges rather than fundamental operational deterioration. Investors should distinguish between these accounting-driven equity swings and the actual cash-generating capacity of the retail and generation segments when assessing the safety of the dividend policy.

VST — Frequently Asked Questions

Quick answers to the most common questions about buying VST stock.

What are the total assets of Vistra Corp. (VST)?

As of 2025, Vistra Corp. (VST) had total assets of $41.55B including $9.18B in current assets.

How much debt does Vistra Corp. (VST) have?

Vistra Corp. (VST) carries total debt of $20.39B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.

What is the book value or shareholders' equity of Vistra Corp.?

Vistra Corp. (VST) has total shareholders' equity (book value) of $5.11B ($15.04 book value per share). Book value represents the net worth of the company belonging to common stock holders.

What is Vistra Corp.'s current ratio and liquidity?

Vistra Corp. (VST) reported a current ratio of 0.78x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.