Vistra Corp.$141.05PCG · NYSE
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | $24.93B | $24.42B | $24.43B | $21.68B | $20.64B | $18.47B | $17.13B | $16.76B |
| Operating Income | $4.75B | $4.46B | $2.67B | $1.84B | $1.88B | $1.75B | -$10.09B | -$9.70B |
| Interest Expense | — | — | $2.85B | $1.92B | $1.60B | $1.26B | $934.00M | $929.00M |
| Other Income / (Expense) | $182.00M | $300.00M | $272.00M | $394.00M | $457.00M | $483.00M | $250.00M | $424.00M |
| Income Before Taxes | $2.42B | $2.31B | $699.00M | $476.00M | $748.00M | -$942.00M | -$11.04B | -$10.13B |
| Provision for Income Taxes | -$280.00M | -$200.00M | -$1.56B | -$1.34B | $836.00M | $362.00M | -$3.40B | -$3.29B |
| Net Income | $2.59K | $2.48K | $2.24K | $1.80K | -$102 | -$1.30B | -$7.64B | -$6.84B |
| Basic EPS | $1.18 | $1.16 | $1.09 | $0.91 | -$0.05 | -$1.05 | -$14.50 | -$13.25 |
| Diluted EPS | $1.18 | $1.15 | $1.05 | $0.84 | -$0.05 | -$1.05 | -$14.50 | -$13.25 |
| Basic Shares Outstanding | 2.20B | 2.14B | 2.06B | 1.99B | 1.99B | 1.26B | 528.00M | 517.00M |
| Diluted Shares Outstanding | 2.20B | 2.15B | 2.14B | 2.13B | 1.99B | 1.26B | 528.00M | 517.00M |
| Period | Consensus EPS | Low | High | Estimates | Revisions |
|---|---|---|---|---|---|
| Dec 2026 | $1.65 | $1.64 | $1.65 | 9 | ↑0 ↓1 |
| Dec 2027 | $1.81 | $1.79 | $1.85 | 9 | ↑0 ↓1 |
| Dec 2028 | $1.97 | $1.96 | $2.00 | 4 | ↑0 ↓0 |
| Dec 2029 | $2.20 | $2.20 | $2.20 | 1 | ↑0 ↓0 |
