Analysis10k / Blog
Company Snapshot · VST

Vistra (VST): What This Company Actually Does

The short answer

Vistra generates electricity from nuclear, gas, and coal power plants, then sells that same power directly to millions of homes and businesses under its own retail brands, capturing a margin at both the generation step and the retail step.

Share price
$148.13
Market cap
~$49.7B
FY2025 revenue
$17.7B
Dividend yield
0.63%

How Vistra makes money

Vistra buys fuel (natural gas, coal, uranium) to run a 43,641 MW fleet of power plants across Texas (ERCOT), the East (PJM and others), and the West (CAISO). That electricity is sold three ways: on the wholesale power market, transferred internally to Vistra's own retail brands (like TXU Energy) for resale to about 5 million homes and businesses, and — newly — supplied directly to AI data centers under long-term nuclear power agreements with Amazon and Meta, plus the Helix joint venture with KKR, Nvidia, and others.

Fuel: gas 62%, coal 20%, uranium 15%, renewables 3%
Procurement
Vistra generation fleet
43,641 MW across Texas, East, West
Wholesale market, retail resale, AI data centers
TXU Energy · Amazon/Meta PPAs · Helix JV

Cash generated across all three channels funds debt repayment, dividends, and buybacks. Source: 10-K FY2025, p.1 (generation capacity, fuel mix), p.61 (segment structure); web search — Q2 FY2026 earnings call (Aug 7, 2026) for Helix/PPA detail.

Where the revenue comes from

Revenue by segment — FY2025 (before intersegment elimination)
SegmentRevenueShare
Retail$14.34B54.6%
East (PJM and others)$6.17B23.5%
Texas (ERCOT)$5.35B20.4%
West (CAISO)$0.33B1.2%
Asset Closure$0.07B0.3%

Much of what Texas, East, and West generate is transferred internally to Retail for resale, so consolidated revenue after eliminating intersegment transactions is $17.74B, not the sum above. Source: 10-K FY2025, p.61.

Adjusted EBITDA by segment — FY2025 (where the real profit comes from)
SegmentAdjusted EBITDAShare
East$2.28B39.1%
Texas$1.83B31.4%
Retail$1.62B27.8%
West$0.24B4.2%
Asset Closure-$0.07B-1.3%
Corporate/other-$0.07B-1.2%
Retail is the biggest revenue line, but not the biggest profit lineRetail generates the most revenue but on thin margins; generation (Texas + East combined) produces more than 70% of actual profit. Vistra operates 100% within the U.S., so there's no foreign-currency exposure — but that also means heavy dependence on Texas's ERCOT market specifically.

Source: 10-K FY2025, p.61 (segment revenue and Adjusted EBITDA table).

Customers and competitors

Roughly 5 million residential, commercial, and industrial customers (2.6 million in Texas alone) buy electricity and gas directly — no single retail customer accounts for 10% or more of revenue, so the retail base is well diversified. The new 20-year nuclear power agreements with Amazon and Meta, however, introduce a fresh kind of mega-customer concentration worth watching.

  • NRG Energy — the closest structural match, combining generation and retail, though with a smaller generation fleet and a larger footprint outside Texas.
  • Constellation Energy — the largest U.S. nuclear generator; a smaller retail presence makes its results more stable, but growth depends heavily on nuclear expansion and data-center contracts.
  • Talen Energy — known for supplying Amazon data centers with nuclear power directly; a pure generation company with no retail arm, at a much smaller scale.

Source: 10-K FY2025, p.1 (customer count); customer concentration and PPA detail from web search (2026 news coverage).

The metric that matters most in this sector

Retail customer count shows whether Vistra is growing as a consumer-facing seller, not just a wholesale generator; generation capacity shows raw scale.

Retail customers (millions) and generation capacity (GW)
20212022202320242025
Retail customers4.33.54.0no data5.0
Generation capacity38.737.037.0no data43.6

The jump between 2023 and 2025 in both metrics is driven mostly by acquisitions — the Energy Harbor nuclear deal and the Lotus gas-plant purchase — rather than organic growth. 2024 figures aren't available because the FY2024 10-K wasn't included in the source material for this card.

Source: 10-K FY2021, FY2022, FY2023, and FY2025, Item 1 Business (p.1 in each).

Leadership and ownership

CEO James A. Burke has led the company since August 2022 (previously CFO from Dec 2020 and COO from Oct 2016) — a 20-year TXU/Vistra veteran promoted from within, not a founder. Vistra itself was spun out of Energy Future Holdings' 2016 bankruptcy restructuring. Directors and executive officers together hold about 3.1 million shares, under 1% of the 339 million shares outstanding; the largest holders are institutional — Vanguard (12.6%), BlackRock (8.4%), Qatar Investment Authority (5.5%), and Fidelity (5.1%).

Source: DEF 14A 2026, p.15 (CEO background), p.77–78 (ownership table, as of Mar 3, 2026).

Capital returns

Dividend yield sits at a modest 0.63%. Dividend per share rose each year: $0.8205 (2023) → $0.8735 (2024) → $0.9015 (2025); payout ratio swings widely (23% → 12% → 41%) because reported net income is heavily affected by derivative mark-to-market accounting. Under a cumulative $7.75B buyback authorization approved since October 2021, Vistra has already executed roughly $5.75B ($1.245B in 2023, $1.266B in 2024, $1.028B in 2025). Diluted shares fell from 375 million (2023) to 346 million (2025) — a real reduction, not offset by employee compensation issuance.

Source: 10-K FY2025, p.51 (repurchase authorization), p.83 (annual buyback/dividend detail), p.147 (dividend per share).

How this company could fail

Failure scenario If wholesale power prices stay depressed for an extended period, or AI data centers don't end up buying as much power as expected, the more than $17 billion in debt taken on for nuclear expansion and acquisitions would weigh heavily on the company all at once.
  • Wholesale price volatility and extreme weather — profits are directly tied to wholesale power prices. Winter Storm Uri (2021) produced major losses despite hedging, and 2025 alone saw $800 million in derivative mark-to-market losses. A single weather event can swing a quarter's results dramatically.
  • AI data-center power-contract execution risk — the current stock price factors in expectations around the Amazon and Meta nuclear power agreements and the Helix joint venture. Delays in nuclear plant expansion or regulatory approvals could unwind this growth story and pressure the stock.
  • Heavy debt and litigation/environmental exposure — net debt runs at roughly 2.8x Adjusted EBITDA (about $16.3B). The 2025 Moss Landing battery fire led to a roughly $400 million write-off, and litigation and environmental remediation processes remain ongoing. Investment-grade credit ratings only arrived in 2025–2026, leaving limited cushion.

Source: 10-K FY2025, p.17–18 (risk summary), p.61 (derivative mark-to-market losses); web search — 2026 Fitch credit-rating upgrade and Moss Landing fire coverage.

Five-year financials

$ millions, calendar years
20212022202320242025
Revenue12,07713,72814,77917,22417,738
YoY growth+13.7%+7.7%+16.5%+3.0%
Operating income-1,515-1,1772,6614,0811,906
Adjusted EBITDA1,9082,9944,1015,5395,838
Free cash flow-1,239-8163,7772,4851,318
Total debt10,73111,97114,40216,29817,043
Worth watching2025 operating income fell 53% while Adjusted EBITDA rose 5% — a divergence driven by derivative mark-to-market swings (a $1.16B gain in 2024 flipping to a $0.81B loss in 2025), not a change in the real business. Meanwhile free cash flow fell for a second straight year, from a 2023 peak of $3.78B to $1.32B, as capex surged for nuclear expansion and the Lotus acquisition — even as underlying EBITDA kept improving.

Source: 10-K FY2025, p.79 (revenue/operating income), p.61–62 (Adjusted EBITDA), p.82 (cash flow), p.80 (debt); 10-K FY2023, FY2022 (prior-year figures).

What we still don't know

  • Whether 2026 results land within the company's Adjusted EBITDA guidance ($6.8B–$7.6B) isn't knowable from data through Q2 FY2026 alone.
  • The exact dollar terms of the Amazon and Meta power agreements and the Helix joint venture's revenue contribution aren't disclosed in specific figures.
  • The final settlement or resolution of Moss Landing battery fire litigation remains undetermined.
  • 2024 generation-capacity and customer-count figures are missing from this analysis because the FY2024 10-K wasn't in the source material.
Built from Vistra's 10-K filings for FY2021, FY2022, FY2023, and FY2025, plus DEF 14A 2026 and supplementary web search for current stock price context. This is a research summary, not investment advice — verify against the original filings before acting.

Frequently asked questions

How does Vistra make money?

Vistra generates electricity from nuclear, gas, and coal power plants, then sells that same power directly to millions of homes and businesses under its own retail brands, capturing a margin at both the generation step and the retail step.

What is Vistra's market cap?

As of this article's data, Vistra's market cap was about $49.7B, on FY2025 revenue of $17.7B.

Does Vistra sell power to AI data centers?

Yes — Vistra has signed 20-year nuclear power agreements with Amazon and Meta to supply electricity for their data centers, a deal that took analysts more than 20 months of asking about before it materialized.