To the full analysis
Vistra stock: growth
VSTVistra reported $17.74B in revenue for fiscal 2025, up 3% on the prior year, up 9.2% a year on average over up to five years.
Daily figure as of 13 Nov 2026
Revenue (Annual rate)
9.2%
per year from 2012 to 2025, per share 11.2%
Earnings (Annual rate)
no data
Free cash flow (Annual rate)
no data
Growth per year by period
What reaches shareholders is growth per share: buybacks lift it, new shares dilute it.
| since 2020 | since 2015 | since 2012 | |
|---|---|---|---|
| Revenue | 9.2% | 12.7% | 9.2% |
| Revenue per share | 17.4% | 15.3% | 11.2% |
| Earnings | 8.2% | no data | no data |
| Earnings per share | 11.3% | no data | no data |
| Free cash flow | −42.6% | no data | no data |
| Free cash flow per share | −38.3% | no data | no data |
Fiscal years at a glance
How revenue and earnings grow
- Revenue
- Earnings
- Free cash flow
Figures as a table
| Year | Revenue | Earnings | Free cash flow |
|---|---|---|---|
| 2012 | $5.64B | −$2.95B | −$1.08B |
| 2013 | $5.9B | −$2.2B | −$858M |
| 2014 | $5.98B | −$6.23B | $31M |
| 2015 | $5.37B | −$4.68B | −$223M |
| 2016 | $5.16B | −$819M | −$509M |
| 2017 | $5.43B | −$254M | $855M |
| 2018 | $9.14B | −$54M | $975M |
| 2019 | $11.81B | $928M | $2.13B |
| 2020 | $11.44B | $636M | $2.08B |
| 2021 | $12.08B | −$1.27B | −$1.24B |
| 2022 | $13.73B | −$1.23B | −$816M |
| 2023 | $14.78B | $1.49B | $3.78B |
| 2024 | $17.22B | $2.66B | $2.49B |
| 2025 | $17.74B | $944M | $129M |
Revenue by segment
How Vistra Corp. makes its money and how that has shifted. Names are as the company reports them.
- Retail51%
- East23%
- Texas18%
- Revenue From Other Wholesale Contracts8%
- Other< 1%
“Other” combines smaller and former segments with revenue the company does not assign to a segment. Names as reported, with abbreviations spelled out for the largest companies.
Figures as a table
| 2023 | 2024 | 2025 | Share 2025 | |
|---|---|---|---|---|
| Retail | $7.67B | $8.06B | $8.97B | 50.5% |
| East | $1.64B | $3.6B | $4.06B | 22.9% |
| Texas | $2.91B | $1.98B | $3.19B | 18% |
| Revenue From Other Wholesale Contracts | $1.58B | $1.12B | $1.37B | 7.7% |
| Other | $975M | $2.46B | $0 | 0% |
| Total revenue | $14.78B | $17.22B | $17.74B | 100% |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral since 7 Nov 2026, previously Weak
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.