Record Financial Results for 2025
Vistra delivered approximately $5.912 billion of adjusted EBITDA and approximately $3.6 billion of adjusted free cash flow before growth for full year 2025, both meaningfully above the midpoint of original guidance ranges.
Strong Generation and Retail Contributions
Generation contributed $4.290 billion and Retail $1.622 billion to adjusted EBITDA in 2025; Retail expected to produce ~ $1.4 billion adjusted EBITDA over the medium term despite some one-time tailwinds in 2025.
Operational Resilience During Winter Storm Fern
During a 9-day extreme cold event, Vistra operated safely and reliably; thermal generation supplied ~93% of ERCOT power during the tightest hours, highlighting fleet reliability and effective commercial risk management.
Material Fleet Expansion via Acquisitions
Closed Lotus acquisition (Oct 2025) adding ~2,600 MW of efficient natural gas capacity; announced Cogentrix acquisition (~5,500 MW) which would increase Vistra's modern combined-cycle fleet to ~26 GW. Cogentrix purchase price cited at ~$730 per kW (net of expected tax benefits).
Significant Long-Term Nuclear PPAs
Contracted ~3.8 GW of nuclear capacity via long-term PPAs including a 20-year 1,200 MW Amazon agreement at Comanche Peak and Meta agreements for 2,176 MW operating plus 433 MW of uprates; upon full ramp, Vistra sees a pathway to nearly 25% adjusted free cash flow before growth accretion annually.
Favorable Demand Trend and Utilization Opportunity
U.S. electricity consumption reached ~4,200 TWh in 2025, up ~2.5% vs 2024. Vistra expects continued growth, with projected annual peak load growth of 3%–5% in ERCOT and low single-digit in PJM through 2030. The fleet currently operates at ~60% utilization, with higher demand expected to raise utilization and asset economics.
Robust Cash Generation and Capital Framework
Projected to generate >$10 billion of cash through year-end 2027. Planned allocations include ~ $3 billion to equity holders (repurchases/dividends) and ~ $4 billion to accretive growth, leaving > $3 billion additional capital available. Target net debt to adjusted EBITDA ~2.3x by year-end 2027.
Share Repurchase Value Creation
Since Nov 2021, retired ~167 million shares at an average cost below $36, delivering over $20 billion of value; ~ $1.8 billion of repurchase authorization remains.
Forward Per-Share Cash Flow Outlook
Under current assumptions, adjusted free cash flow before growth per share > $12.5 for 2026 and approximately $16 for 2027; management outlined scenarios where per-share FCF could reach $22–$25 with disciplined share repurchases and accretive actions over time.
Hedging and Downside Protections
Comprehensive hedging program and nuclear PTC provide downside protection and greater earnings visibility for the coming years, supporting the cash flow outlook and credit profile improvement.