VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Technical Scanner
RSI, Moving averages & volume momentum signals
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
Minervini — VCPContraction bases in Stage 2 uptrends
Minervini — Trend TemplateFull 8-rule Stage 2 screen
O'Neil — Cup with HandleBase breakouts with RS leadership
O'Neil — CANSLIM LeadersGrowth leaders with RS ≥ 85
Qullamaggie — High Tight FlagsPower plays after a large advance
Qullamaggie — Momentum Leaders1/3/6-month strength leaders
Livermore — Pivotal PointsMulti-touch resistance breakouts
View All Playbooks...
Breakouts
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
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
Breakouts
WatchlistPricing
Ctrl K
Pricing
VST
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsCompareWatchlist
VSTVistra Corp.
$140.02$47.2B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksVSTBalance Sheet

Vistra Corp. (VST) Balance Sheet

14Y historyFree accessUpdated daily

Debt-to-equity rose to 3.62 with equity flat at $5.5B despite cumulative net income over $2B, indicating earnings are distributed rather than retained, while cash reserves fell to $435M, tightening liquidity.

Income StatementBalance SheetCash FlowRatios

VST Balance Sheet

Annual statement

VST Balance Sheet

Vistra Corp. (VST) balance sheet — 14-year assets, liabilities & shareholders' equity history

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Total Assets42.6B41.55B37.77B32.97B32.79B29.68B25.21B26.62B26.02B14.6B15.17B15.66B21.34B28.82B32.97B
Asset Growth %30.12%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)19.94B19.94B18.17B12.43B12.61B13.1B13.54B13.96B14.62B4.82B4.45B9.35B12.02B17.65B18.56B
PP&E / Total Assets %46.81%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 Assets10.28B9.18B8.12B11.64B11.12B7.88B3.43B4.11B3.44B2.67B2.47B3.45B3.48B3.87B4.63B
Cash & Equivalents435M816M1.19B3.48B455M1.32B406M300M636M1.49B843M1.4B1.84B746M1.18B
Receivables1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K
Inventory01.02B970M740M570M610M515M469M412M253M285M428M468M399M393M
Other Current Assets6.72B5.02B3.97B5.73B8.01B3.8B1.02B1.68B1.15B279M658M1.05B577M2.02B191M
Long-Term Investments21.25B5.5B4.51B2.04B1.73B2.05B1.76B1.66B1.38B1.24B1.06B962M11M838M2.24B
Goodwill2.81B2.81B2.81B2.58B2.58B2.58B2.58B2.55B2.07B1.91B1.91B152M2.35B3.95B4.95B
Intangible Assets2.29B2.44B2.21B1.86B1.96B2.15B2.44B2.75B2.49B2.53B3.2B1.17B1.34B1.72B1.78B
Other Assets1.74B1.44B1.94B1.19B1.09B624M609M516M699M720M953M566M2.15B794M807M
Total Liabilities37.11B36.44B32.19B27.64B27.87B21.39B16.85B18.66B18.16B8.26B8.57B38.54B39.55B40.8B42.65B
Total Debt19.89B20.39B17.36B14.68B13.34B11.01B9.88B11.31B11.4B4.42B4.62B1.44B33.89B32.14B32.02B
Net Debt19.46B19.58B16.18B11.2B12.88B9.68B9.48B11.01B10.77B2.94B3.78B44M32.04B31.4B30.85B
Long-Term Debt17.72B15.84B15.42B12.12B11.93B10.48B9.23B10.1B10.87B4.38B4.58B3M33.87B2M29.8B
Short-Term Borrowings2.18B4.24B1.63B2.29B1.11B254M395M1.08B530M44M46M1.44B22M32.14B2.22B
Capital Lease Obligations599M310M316M282M290M278M254M133M000039M00
Total Current Liabilities10.56B11.81B8.43B9.82B10.34B5.84B3.04B4.57B3.63B1.35B1.5B2.81B1.5B35.1B4.99B
Accounts Payable1.5B1.64B1.51B1.15B1.56B1.51B880M947M945M473M479M514M545M545M529M
Accrued Expenses474M0193M206M160M143M131M151M77M16M33M120M000
Deferred Revenue000000004M4M00000
Other Current Liabilities6.5B5.93B4.89B5.97B7.3B3.72B1.4B2.18B1.88B620M787M628M828M2.39B2.15B
Deferred Taxes4.29B1000K1000K1000K1000K1000K1000K1000K1000K001000K001000K
Other Liabilities7.56B7.42B7.32B5.43B5.3B4.79B4.32B3.85B3.64B2.53B2.49B35.47B3.16B2.19B4.19B
Total Equity5.49B5.11B5.58B5.32B4.92B8.29B8.36B7.96B7.87B6.34B6.6B-22.88B-18.21B-11.98B-9.68B
Equity Growth %-18.55%-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 Equity5.48B5.11B5.57B5.31B4.9B8.29B8.37B7.96B7.86B6.34B6.6B-22.88B-18.21B-11.98B-9.79B
Minority Interest12M13M13M15M16M1M-10M1M4M00001M112M
Common Stock5M5M5M5M5M5M5M5M5M4M4M0000
Additional Paid-in Capital9.54B9.54B9.44B10.1B9.93B9.82B9.79B9.72B10.11B7.76B7.74B0000
Retained Earnings1.08B-12M-454M-2.61B-3.64B-1.96B-399M-764M-1.45B-1.41B-1.16B0000
Accumulated OCI16M17M20M6M7M-16M-48M-30M-22M-17M6M-22.88B-35M-36M-9.79B
Return on Assets (ROA)5.43%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)41.4%17.66%48.77%29.16%-18.58%-15.3%7.79%11.73%-0.76%-3.93%343.91%----
Debt / Equity3.62x3.99x3.11x2.76x2.71x1.33x1.18x1.42x1.45x0.70x0.70x----
Debt / Assets46.7%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 / EBITDA6.27x4.57x1.83x1.94x2.78x9.80x2.74x3.17x3.65x2.95x3.47x0.03x19.03x19.87x22.50x
Book Value per Share16.1715.0415.8414.1811.6417.217.0315.9215.5814.8315.43-53.53-42.59-28.03-22.65

Key Metrics

Growth RegimeMixed
ProfitabilityStable
Balance SheetAdequate
Cash FlowStable
Top Statement Risk

Revenue normalization and high leverage

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Rate Base Expansion Amidst Rising Leverage

Vistra's net PPE grew from $18.1B in 2024Q1 to $19.9B by 2026Q2, a 10% increase, while total debt rose from $16.4B to $19.9B, indicating asset growth funded by debt.

The growth in net PPE suggests continued investment in generation assets, likely nuclear and renewables, which may support future earnings. However, the simultaneous rise in total debt from $16.4B to $19.9B indicates that this expansion is increasingly debt-funded, potentially straining the balance sheet if cash flows normalize. Investors should monitor whether the incremental assets generate returns above the cost of debt.

PPE Growth Outpaces Equity Expansion

Net PPE increased by $1.8B from 2024Q1 to 2026Q2, while equity remained flat at $5.5B, implying that asset growth is not translating into regulated equity growth, as per reported figures.

The flat equity base despite rising PPE suggests that retained earnings are being offset by share repurchases or dividends, limiting equity accumulation. This may indicate that the company is prioritizing shareholder returns over balance sheet strengthening, which could be a concern if leverage continues to rise. The lack of equity growth also means that the debt-to-equity ratio will remain elevated unless earnings are retained.

Leverage Creeps Higher, Testing Regulatory Norms

Debt-to-equity rose from 2.25 in 2024Q1 to 3.62 by 2026Q2, while equity/assets fell from 0.19 to 0.13, indicating a shift toward a more leveraged capital structure.

The increasing leverage, with debt-to-equity now at 3.62, is notable for a utility, though Vistra's IPP model allows for higher leverage. The equity/assets ratio of 0.13 is low, suggesting limited cushion for creditors. While the company's strong ROE of 17.7% partially mitigates concerns, the trend warrants monitoring, especially if wholesale prices continue to normalize and reduce cash flow.

Equity Base Stagnant Despite Strong Earnings

Total equity remained around $5.5B over the past two years, despite cumulative net income exceeding $2B, indicating that earnings are being distributed rather than retained, as per financial statements.

The stagnant equity base, despite strong profitability, suggests that Vistra is returning substantial capital to shareholders through dividends and buybacks. While this supports the total shareholder return model, it leaves the balance sheet with less equity cushion. If earnings decline, the company may have limited ability to absorb losses without increasing leverage further.

Liquidity Tightens as Cash Reserves Thin

Cash and equivalents fell from $1.6B in 2024Q2 to $435M by 2026Q2, while the current ratio dropped to 0.97, indicating reduced short-term liquidity, based on reported balance sheet data.

The decline in cash reserves and a current ratio below 1 suggest that Vistra may face short-term liquidity constraints, particularly if operating cash flows weaken. However, the company likely has access to revolving credit facilities, though these are not disclosed in the data. The tight liquidity position could limit flexibility for unexpected capital needs or debt maturities.

Capex Plans Signal Continued Investment

Capital expenditures averaged $883M per quarter over the last four quarters, with a peak of $3.5B in 2024Q1, indicating ongoing investment in growth projects, as per recent filings.

The sustained capex, particularly in nuclear and renewable assets, suggests that Vistra is positioning for long-term growth, likely driven by AI-driven power demand. However, the funding of this capex through debt, as evidenced by rising leverage, may increase financial risk. The company's ability to recover these investments through market prices, rather than regulated rate cases, adds uncertainty to the returns.

What Could Invalidate the Base Case

The reported revenue decline of 12.4% and debt-to-equity of 3.99 suggest that Vistra's earnings may be more vulnerable to wholesale price normalization and rising interest costs than the market anticipates.

The combination of declining revenue and high leverage could pressure cash flows if wholesale prices continue to fall, potentially limiting the company's ability to service debt or fund capital returns. Additionally, the thin equity cushion and tight liquidity may amplify the impact of any operational or market shocks. Investors should monitor whether the company can maintain its hedging program and cost discipline to offset these risks.

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.