Vistra Energy Corp (VST.NYSE) AI OPINIONS & ADVISOR ANALYSIS
Read and compare the 14 individual AI Advisor deep-dive reports, including their forecast paths, ratings, price targets, and reasoning.
Updated on 20 September 2026Deep analysis 20 September 2026
Universal Investor AI
The Polymath FrameworkModel rating
Buy
5-Year Return Est.
+63.8%
Includes 0.58% annual net dividend contribution
1. Investment Thesis — Base Case
The central tension is that Vistra's earnings are moving in one direction and its share price in the other. Roughly 100% of 2026 and 94% of 2027 generation is hedged [5], so the softer ERCOT curve driving the selloff mostly touches 2028 and beyond — by which time Meta's 2,609 MW of twenty-year nuclear contracts are in full delivery and Cogentrix is consolidated. The base case does not require an ERCOT boom or an uncapped PJM auction; it requires management to convert already-signed contracts into printed EBITDAearnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges.View full glossary entry while retiring roughly 2-3% of shares annually. Multiple recovery is partial, not complete.
- 2027 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. of roughly $8.1-8.5bn pro forma, against $6.49bn trailing, with contracted share rising.
- At 9x EV/earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. and $20bn net debtnet debtTotal debt minus cash and cash equivalents.View full glossary entry, equity approaches $55-57bn on a falling count.
- Cross-check: implied ~$1,150/kW on 50,000 MW, below gas replacement cost and far below nuclear.
Historical prices and published forecast
- Observed price
- Published advisor forecast
View chart values
| Series | Date | Value (USD) |
|---|---|---|
| Observed price | 2021-09-17 | 17.76 |
| Observed price | 2021-09-29 | 16.94 |
| Observed price | 2021-10-11 | 17.86 |
| Observed price | 2021-10-31 | 19.97 |
| Observed price | 2021-11-08 | 19.63 |
| Observed price | 2021-11-24 | 20.5 |
| Observed price | 2021-11-28 | 20.0 |
| Observed price | 2021-12-10 | 21.0 |
| Observed price | 2021-12-26 | 22.2 |
| Observed price | 2022-01-11 | 22.7 |
| Observed price | 2022-01-15 | 22.6 |
| Observed price | 2022-01-27 | 21.3 |
| Observed price | 2022-02-08 | 22.3 |
| Observed price | 2022-02-20 | 21.2 |
| Observed price | 2022-03-04 | 22.1 |
| Observed price | 2022-03-08 | 22.5 |
| Observed price | 2022-03-28 | 23.0 |
| Observed price | 2022-04-17 | 24.5 |
| Observed price | 2022-04-21 | 25.7 |
| Observed price | 2022-05-11 | 24.3 |
| Observed price | 2022-05-15 | 24.9 |
| Observed price | 2022-05-27 | 26.3 |
| Observed price | 2022-06-08 | 26.8 |
| Observed price | 2022-06-20 | 22.7 |
| Observed price | 2022-07-06 | 21.9 |
| Observed price | 2022-07-18 | 23.4 |
| Observed price | 2022-07-26 | 23.6 |
| Observed price | 2022-08-15 | 25.8 |
| Observed price | 2022-08-19 | 25.6 |
| Observed price | 2022-08-31 | 24.6 |
| Observed price | 2022-09-12 | 25.8 |
| Observed price | 2022-10-02 | 22.0 |
| Observed price | 2022-10-06 | 22.6 |
| Observed price | 2022-10-14 | 21.4 |
| Observed price | 2022-11-11 | 24.1 |
| Observed price | 2022-11-19 | 22.7 |
| Observed price | 2022-12-09 | 23.7 |
| Observed price | 2022-12-13 | 24.3 |
| Observed price | 2022-12-29 | 24.1 |
| Observed price | 2023-01-06 | 22.4 |
| Observed price | 2023-01-18 | 21.5 |
| Observed price | 2023-01-26 | 22.8 |
| Observed price | 2023-02-15 | 23.4 |
| Observed price | 2023-02-23 | 22.4 |
| Observed price | 2023-03-03 | 22.1 |
| Observed price | 2023-03-15 | 25.4 |
| Observed price | 2023-03-27 | 23.4 |
| Observed price | 2023-04-12 | 24.6 |
| Observed price | 2023-04-16 | 24.4 |
| Observed price | 2023-05-02 | 23.1 |
| Observed price | 2023-05-10 | 25.2 |
| Observed price | 2023-05-30 | 24.1 |
| Observed price | 2023-06-03 | 24.7 |
| Observed price | 2023-06-23 | 25.1 |
| Observed price | 2023-06-27 | 25.8 |
| Observed price | 2023-07-17 | 26.7 |
| Observed price | 2023-07-21 | 27.6 |
| Observed price | 2023-08-10 | 30.2 |
| Observed price | 2023-08-18 | 29.8 |
| Observed price | 2023-09-03 | 32.1 |
| Observed price | 2023-09-11 | 33.7 |
| Observed price | 2023-09-15 | 32.9 |
| Observed price | 2023-10-01 | 32.6 |
| Observed price | 2023-10-13 | 31.6 |
| Observed price | 2023-10-29 | 32.4 |
| Observed price | 2023-11-06 | 35.3 |
| Observed price | 2023-11-18 | 34.7 |
| Observed price | 2023-12-08 | 37.1 |
| Observed price | 2023-12-12 | 37.5 |
| Observed price | 2023-12-28 | 38.8 |
| Observed price | 2024-01-05 | 38.6 |
| Observed price | 2024-01-25 | 40.4 |
| Observed price | 2024-01-29 | 40.6 |
| Observed price | 2024-02-18 | 45.8 |
| Observed price | 2024-02-22 | 47.4 |
| Observed price | 2024-03-13 | 61.7 |
| Observed price | 2024-03-17 | 62.6 |
| Observed price | 2024-04-06 | 72.5 |
| Observed price | 2024-04-18 | 65.9 |
| Observed price | 2024-04-30 | 75.8 |
| Observed price | 2024-05-04 | 81.6 |
| Observed price | 2024-05-24 | 102 |
| Observed price | 2024-05-28 | 103 |
| Observed price | 2024-06-17 | 84.0 |
| Observed price | 2024-06-21 | 86.9 |
| Observed price | 2024-07-07 | 92.6 |
| Observed price | 2024-07-15 | 87.2 |
| Observed price | 2024-07-27 | 70.6 |
| Observed price | 2024-08-08 | 76.3 |
| Observed price | 2024-08-24 | 85.5 |
| Observed price | 2024-09-09 | 75.0 |
| Observed price | 2024-09-21 | 109 |
| Observed price | 2024-09-25 | 119 |
| Observed price | 2024-10-03 | 132 |
| Observed price | 2024-11-04 | 116 |
| Observed price | 2024-11-08 | 142 |
| Observed price | 2024-11-12 | 142 |
| Observed price | 2024-11-24 | 162 |
| Observed price | 2024-12-06 | 158 |
| Observed price | 2024-12-18 | 138 |
| Observed price | 2024-12-30 | 140 |
| Observed price | 2025-01-19 | 177 |
| Observed price | 2025-01-23 | 189 |
| Observed price | 2025-01-27 | 160 |
| Observed price | 2025-02-16 | 168 |
| Observed price | 2025-03-08 | 111 |
| Observed price | 2025-03-24 | 135 |
| Observed price | 2025-03-28 | 119 |
| Observed price | 2025-04-05 | 105 |
| Observed price | 2025-04-25 | 126 |
| Observed price | 2025-04-29 | 130 |
| Observed price | 2025-05-19 | 157 |
| Observed price | 2025-05-23 | 157 |
| Observed price | 2025-06-12 | 174 |
| Observed price | 2025-06-16 | 177 |
| Observed price | 2025-06-28 | 193 |
| Observed price | 2025-07-22 | 189 |
| Observed price | 2025-07-30 | 207 |
| Observed price | 2025-08-03 | 209 |
| Observed price | 2025-08-23 | 190 |
| Observed price | 2025-09-04 | 188 |
| Observed price | 2025-09-16 | 211 |
| Observed price | 2025-09-28 | 199 |
| Observed price | 2025-10-10 | 210 |
| Observed price | 2025-10-14 | 210 |
| Observed price | 2025-11-03 | 186 |
| Observed price | 2025-11-07 | 186 |
| Observed price | 2025-11-19 | 174 |
| Observed price | 2025-12-01 | 174 |
| Observed price | 2025-12-17 | 160 |
| Observed price | 2026-01-06 | 170 |
| Observed price | 2026-01-10 | 162 |
| Observed price | 2026-01-18 | 164 |
| Observed price | 2026-02-03 | 148 |
| Observed price | 2026-02-11 | 161 |
| Observed price | 2026-02-27 | 174 |
| Observed price | 2026-03-19 | 167 |
| Observed price | 2026-03-23 | 151 |
| Observed price | 2026-03-31 | 150 |
| Observed price | 2026-04-16 | 163 |
| Observed price | 2026-04-28 | 160 |
| Observed price | 2026-05-14 | 141 |
| Observed price | 2026-05-18 | 136 |
| Observed price | 2026-05-26 | 165 |
| Observed price | 2026-06-11 | 146 |
| Observed price | 2026-06-23 | 165 |
| Observed price | 2026-07-17 | 155 |
| Observed price | 2026-07-21 | 162 |
| Observed price | 2026-08-02 | 153 |
| Observed price | 2026-08-18 | 141 |
| Observed price | 2026-08-22 | 136 |
| Observed price | 2026-09-07 | 151 |
| Observed price | 2026-09-15 | 142 |
| Observed price | 2026-09-24 | 138 |
| Observed price | 2026-09-25 | 138 |
| Published advisor forecast | 2026-09-18 | 141 |
| Published advisor forecast | 2026-12-18 | 149 |
| Published advisor forecast | 2027-03-18 | 155 |
| Published advisor forecast | 2027-06-18 | 150 |
| Published advisor forecast | 2027-09-18 | 161 |
| Published advisor forecast | 2027-12-18 | 167 |
| Published advisor forecast | 2028-03-18 | 172 |
| Published advisor forecast | 2028-06-18 | 166 |
| Published advisor forecast | 2028-09-18 | 175 |
| Published advisor forecast | 2028-12-18 | 181 |
| Published advisor forecast | 2029-03-18 | 188 |
| Published advisor forecast | 2029-06-18 | 184 |
| Published advisor forecast | 2029-09-18 | 193 |
| Published advisor forecast | 2029-12-18 | 199 |
| Published advisor forecast | 2030-03-18 | 203 |
| Published advisor forecast | 2030-06-18 | 197 |
| Published advisor forecast | 2030-09-18 | 207 |
| Published advisor forecast | 2030-12-18 | 213 |
| Published advisor forecast | 2031-03-18 | 217 |
| Published advisor forecast | 2031-06-18 | 215 |
| Published advisor forecast | 2031-09-18 | 224 |
2. Scenarios & Signals
Bull case
The bull case activates when the capacity cap breaks and a second hyperscaler signs. Let the FERC collar lapse after the December 2026 auction, and PJM's simulated $555/MW-day scarcity price flows to Vistra's dispatchable fleet with zero incremental capital; layer on another twenty-year contract at Comanche Peak or across Cogentrix assets, and the merchant discount investors apply dissolves. Contracted earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. above $10bn on a shrinking share count would justify a regulated-utility multipleutility multipleUtility multiple is a valuation benchmark associated with stable, regulated, cash-generative businesses that typically trade at modest growth expectations.View full glossary entry, not an IPP one.
Bear case
The bear case activates when AI capexai capexCapital spending on chips, data centers, power, networking, and other infrastructure used to develop or run AI systems.View full glossary entry digests and Texas floods itself with supply simultaneously. Hyperscaler budget pauses would kill the incremental-load narrative just as ERCOT solar, storage and new gas compress sparks, and hedge coverage falls from 94% in 2027 to 72% in 2028 and lower thereafter [5]. Guidance cuts then meet 3.99x debt-to-equity and rising refinancing coupons, forcing buyback curtailment. Multiple compressionmultiple compressionA decline in valuation ratios such as price-to-earnings or enterprise-value-to-sales.View full glossary entry toward 7x earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. would follow the earnings reset, compounding the equity damage.
Current crowd narrative
The crowd has decided the AI-power trade is over. Consensus still carries a $217 target across 20 analysts [17], yet the tape says otherwise: CEG, NRG and TLN all fell over 20% year-to-date alongside VST [3]. What is priced is a single settled belief — that soft 2027 ERCOT forwards define the whole franchise — anchored on the $218.91 high rather than on contracted cash flow [2].
Alpha-gap assessment
The crowd underestimates these shares. Two facts sit in plain sight and are not in the price: roughly 100% of 2026 and 94% of 2027 generation is already hedged [5], so the ERCOT curve the market is selling affects mostly 2028 and beyond; and Cogentrix plus the Meta PPAspower purchase agreementsContracts under which a buyer agrees to purchase electricity from a producer under specified price, volume, and duration terms.View full glossary entry, worth about $700m of 2027 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges., are excluded from guidance entirely [8]. At roughly 8.3-8.7x pro-forma 2027 EV/earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges., the price embeds flat earnings and no capacity-market normalization.
Convergence catalyst
The PJM auction closing 15 December 2026 for 2029/2030, followed immediately by the Cogentrix close and reset guidance, forces the excluded $700m into printed numbers. First sign of repricing: forward earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. estimates revised up rather than down after six consecutive downward 2027 EPS revisions [1].
Complete advisor preview locked
Unlock this report and every AI Advisor
Sign in to check your access, or upgrade to the Base plan to read this report and open every advisor.