Vistra 대차대조표 건전성
재무 건전성 기준 점검 1/6
Vistra 의 총 주주 지분은 $5.1B 이고 총 부채는 $20.1B, 이는 부채 대 자기자본 비율을 393.2% 로 가져옵니다. 총자산과 총부채는 각각 $41.6B 및 $36.4B 입니다. Vistra 의 EBIT는 $2.2B 이며 이자보상배율은 2.1 입니다. $795.0M 의 현금 및 단기 투자금을 보유하고 있습니다.
핵심 정보
393.15%
부채/자본 비율
US$20.09b
부채
| 이자보상배율 | 2.1x |
| 현금 | US$795.00m |
| 자본 | US$5.11b |
| 총부채 | US$36.44b |
| 총자산 | US$41.55b |
최근 재무 건전성 업데이트
업데이트 없음
Recent updates
VST: Data Center Power Hype Will Pressure Meta Nuclear And Gas Deal Risks
Analysts have modestly reduced their fair value estimate for Vistra by about $3 to $145.33. This reflects slightly lower assumptions for revenue growth, profit margins and future P/E, while still largely reaffirming their broader positive research stance on the stock.
VST: Long Term Nuclear Contracts Will Support PJM Demand And Undervalued Upside
Analysts have updated their view on Vistra with a higher fair value estimate, moving from $293.00 to $318.00. They cite recent mixed but generally supportive price target adjustments and ongoing confidence in the company story across several research firms.Vistra: Still Not Buying The Dip Here
Apr 06
VST: Long-Term Data Center Nuclear Contracts Will Shape Future Power Pricing
Analysts have made a modest upward adjustment to the Vistra price target to about $234 from about $233, reflecting fine tuned expectations around revenue growth, margin assumptions, and future P/E multiples following recent research updates that highlight both positive contract wins and more cautious views on gas exposure and sector valuation. Analyst Commentary Recent research on Vistra reflects a mix of enthusiasm around new long term contracts and growth projects, alongside more careful adjustments to gas exposure and valuation multiples.VST: Meta Nuclear Deals And Gas Acquisition Will Reshape Future Risk Profile
Vistra's analyst price target has been revised lower by about $20.94, with analysts citing updated sector-wide assumptions, tempered revenue growth outlooks, and adjustments to valuation multiples, even as they highlight solid execution, long-term contracts such as the Meta PPAs, and continued interest in gas-related opportunities. Analyst Commentary Recent Street research on Vistra shows a mix of confidence in the business model and caution around valuation, sector conditions, and deal risks.VST: Long Term Meta Nuclear Contracts Will Anchor PJM Power Demand
Narrative Update The analyst price target for Vistra is unchanged at $293, as analysts balance modest tweaks to growth, margins and P/E assumptions with ongoing support from recent price target revisions across the Street. These revisions include reactions to new long-term Meta contracts, PJM exposure and recent gas generation deals.VST: Long Term Meta Nuclear Contracts Will Support PJM Data Center Demand
Analysts kept their average price target for Vistra around $293, with modest tweaks to assumptions on discount rates, revenue growth, profit margins, and future P/E, reflecting mixed but generally constructive recent research updates on the company and its long term contracts and acquisitions. Analyst Commentary Recent research on Vistra has leaned constructive, with several price target adjustments and ratings actions reflecting confidence in the company’s ability to execute on long term contracts, acquisitions, and capital allocation.VST: Long Term Meta Nuclear Agreements Will Support PJM Data Center Demand
Analysts have nudged their average price targets on Vistra higher into a range around $217 to $293, citing recent long term nuclear power agreements with Meta, as well as updated expectations for execution and market conditions as key drivers behind the recalibration. Analyst Commentary Recent Street research around Vistra reflects mixed adjustments to price targets, but the tone from several bullish analysts remains constructive.VST: Long Term Meta Nuclear Contracts Will Support Data Center Power Demand
Analysts nudged their price target on Vistra up to $293 from $288 as they factor in stronger contracted growth from long term Meta power agreements and updated expectations for revenue, margins and future P/E multiples across the independent power producer group. Analyst Commentary Bullish analysts are largely framing the latest Vistra moves, including long term power agreements with Meta and recent generation acquisitions, as supportive for the company’s valuation and earnings power within the independent power producer peer group.VST: Data Center Demand Will Drive Long-Term Power Pricing Upside
The analyst price target for Vistra has inched higher to approximately $233 per share from about $231, as analysts factor in a slightly lower discount rate, a modestly stronger margin outlook, and supportive sector research highlighting rising power prices and data-center-driven demand for electric utilities. Analyst Commentary Bullish analysts remain constructive on Vistra, highlighting that the combination of rising power prices, data center demand, and improving cash flows supports a premium valuation versus historical levels.VST: Data Center Power Demand Will Drive Long-Term Cash Flow Upside
Analysts have raised their fair value estimate for Vistra to $288 from $232 per share. This reflects higher projected revenue growth and profit margins driven by accelerating data center power demand, robust pricing for thermal IPPs, and a series of supportive Overweight and Buy initiations and price target increases across the Street.VST: Long-Term Power Deals And Buybacks Will Drive Strength Ahead
Analysts have moderately increased their price target for Vistra, raising fair value from $228.26 to $230.71 per share. This change reflects expectations for stable earnings growth and sector tailwinds, despite slightly tempered revenue outlooks.VST: Accelerating Power Demand From Data Centers Will Drive Next Phase
Vistra's analyst price target has been raised slightly to approximately $228. Analysts cite robust earnings prospects supported by surging power demand, higher expected growth rates, and industry tailwinds from evolving utility and data center markets.VST: Accelerating Power Demand Will Drive New Nuclear And Gas Asset Expansion
Vistra's analyst fair value price target has been modestly raised from $226.45 to $227.03. Analysts point to factors including improving profit margins, a positive outlook for thermal IPPs due to higher power prices, and robust demand growth driven by data centers and utility asset upgrades.Increasing AI And Data Center Demand Will Energize Grid Flexibility
Vistra's analyst price target has been raised by nearly $2.53 to $226.45, as analysts cite an improved profit margin outlook and continued sector optimism. This optimism is driven by strong power demand and asset expansion opportunities.Increasing AI And Data Center Demand Will Energize Grid Flexibility
Vistra's analyst price target has risen by approximately $2 to just under $224, as analysts cite updated EBITDA estimates, new power agreements, and favorable market fundamentals for the upgrade. Analyst Commentary Recent Street research on Vistra reflects a dynamic mix of optimism and caution among analysts as the company continues to secure long-term power agreements, increase capacity, and benefit from evolving power market fundamentals.Increasing AI And Data Center Demand Will Energize Grid Flexibility
Upward revisions to Vistra's price target reflect bullish sentiment driven by record PJM capacity prices, growing power demand from AI adoption and data centers, higher expected EBITDA, and regulatory tailwinds, resulting in a new analyst consensus fair value of $221.57. Analyst Commentary Bullish analysts cite record PJM capacity market prices for the 2026-2027 delivery year and a favorable shift in power market dynamics, leading to valuation upside.Increasing AI And Data Center Demand Will Energize Grid Flexibility
The consensus analyst price target for Vistra has increased to $207.22, primarily reflecting an improved net profit margin, despite a slight reduction in revenue growth forecasts. What's in the News Vistra completed the repurchase of 1,705,797 shares for $273.13 million, totaling 163,499,236 shares (39.89% of shares outstanding) bought back for $5,350 million under its ongoing buyback program.Vistra Corp. (NYSE:VST) Looks Just Right With A 31% Price Jump
May 13
Vistra: Stay Long, Key Drivers Intact
Feb 28Vistra Stands To Benefit From The Energy State Of Emergency
Feb 11Vistra: DeepSeek Sparks Undue AI Selling (Rating Upgrade)
Jan 27Power Play: Why Vistra Is My Favorite Utility Star
Dec 23Vistra: Too Much Hype Priced In
Nov 22재무 상태 분석
단기부채: VST 의 단기 자산 ( $9.2B )은 단기 부채( $11.8B ).
장기 부채: VST의 단기 자산($9.2B)이 장기 부채($24.6B)를 충당하지 못합니다.
부채/자본 비율 추이 및 분석
부채 수준: VST 의 순부채 대 자기자본 비율( 377.6% )은 높음으로 간주됩니다.
부채 감소: VST의 부채 대비 자본 비율은 지난 5년 동안 119.9%에서 393.2%로 증가했습니다.
부채 범위: VST 의 부채는 영업 현금 흐름 ( 20.3% )에 의해 잘 충당되었습니다.
이자 보장: VST 의 부채에 대한 이자 지급은 EBIT(2.1x 적용 범위)만큼 잘 덮이지 않음입니다.
대차대조표
건전한 기업 찾아보기
기업 분석 및 재무 데이터 상태
| 데이터 | 최종 업데이트 (UTC 시간) |
|---|---|
| 기업 분석 | 2026/05/04 16:14 |
| 종가 | 2026/05/04 00:00 |
| 수익 | 2025/12/31 |
| 연간 수익 | 2025/12/31 |
데이터 소스
당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.
| 패키지 | 데이터 | 기간 | 미국 소스 예시 * |
|---|---|---|---|
| 기업 재무제표 | 10년 |
| |
| 분석가 컨센서스 추정치 | +3년 |
|
|
| 시장 가격 | 30년 |
| |
| 지분 구조 | 10년 |
| |
| 경영진 | 10년 |
| |
| 주요 개발 | 10년 |
|
* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.
별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.
분석 모델 및 스노우플레이크
이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.
Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.
산업 및 섹터 지표
산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.
분석가 소스
Vistra Corp.는 28명의 분석가가 다루고 있습니다. 이 중 14명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.
| 분석가 | 기관 |
|---|---|
| James Thalacker | BMO Capital Markets Equity Research |
| Moses Sutton | BNP Paribas |
| Ross Fowler | BofA Global Research |