Vistra Corp
Independent power producer with gas and nuclear fleet — outperforms when grid scarcity drives power prices higher.
$159.4
Trend YoY growth is +118.9%, accelerating by 16.0 pp/year over the last 9Y. Deviations have remained below trend for 164 consecutive periods. Latest: +14.4%, 104.4 pp below trend, a 5.2σ deviation. The latest YoY reading is boosted by 33.3 pp due to an easy comparison base from May 5.
Level
YoY %
y = −19.1% + 16.0 pp/yr · t
Deviation from trend
Forecast
Projected value by forecast vintage (USD)
Projected value (USD)
| Forecast made in | Oct '25 | Nov '25 | Dec '25 | Jan '26 | Feb '26 | Mar '26 | Apr '26 | May '26 | Jun '26 | Jul '26 | Aug '26 | Sep '26 | Oct '26 | Nov '26 | Dec '26 | Jan '27 | Feb '27 | Mar '27 | Apr '27 | May '27 | Jun '27 | MAPE |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Oct '25 | $187.8 | $324.9 | $280.2 | $340.8 | $270.5 | $237.7 | $261.8 | $323.7 | $390.4 | $419.3 | $379.5 | $392.8 | $376.7 | $357.1 | $321.9 | $315.4 | $345.6 | $298.6 | $312.9 | $315.3 | $770.9 | 817% |
| Nov '25 | $178.4 | $197.7 | $209.7 | $141.9 | $105.1 | $91.9 | $84.8 | $66.3 | $33.6 | $-4.8 | $-41.6 | $-74.0 | $-103.8 | $-123.0 | $-150.3 | $-197.6 | $-196.6 | $-236.0 | $-267.2 | $-123.5 | 325% | |
| Dec '25 | $161.1 | $154.2 | $81.2 | $38.5 | $2.1 | $-45.7 | $-115.6 | $-187.3 | $-228.7 | $-298.3 | $-343.5 | $-382.1 | $-393.9 | $-436.0 | $-533.1 | $-504.0 | $-578.5 | $-632.4 | $494.9 | 476% | ||
| Jan '26 | $158.1 | $85.3 | $40.8 | $3.2 | $-46.2 | $-118.5 | $-192.7 | $-235.9 | $-308.1 | $-355.1 | $-395.1 | $-407.5 | $-451.3 | $-551.9 | $-521.9 | $-599.1 | $-655.0 | $525.5 | 578% | |||
| Feb '26 | $173.7 | $82.6 | $61.9 | $41.6 | $6.5 | $-38.6 | $-77.7 | $-124.9 | $-161.3 | $-193.6 | $-210.3 | $-242.2 | $-305.4 | $-295.2 | $-345.7 | $-384.0 | $-17.1 | 424% | ||||
| Mar '26 | $150.3 | $133.8 | $155.8 | $175.9 | $176.3 | $147.8 | $140.7 | $123.5 | $105.8 | $85.6 | $73.8 | $69.9 | $51.7 | $44.1 | $34.6 | $26.9 | 96% | |||||
| Apr '26 | $157.8 | $200.7 | $246.8 | $270.0 | $249.0 | $262.5 | $256.3 | $247.4 | $226.9 | $226.2 | $252.2 | $221.3 | $235.9 | $241.6 | $379.5 | 78% | ||||||
| May '26 | $159.4 | $248.8 | $273.2 | $252.9 | $267.6 | $262.1 | $253.8 | $233.5 | $233.4 | $261.1 | $229.7 | $245.4 | $252.0 | $400.3 | ||||||||
| Jun '26 | $248.8 | $273.2 | $252.9 | $267.6 | $262.1 | $253.8 | $233.5 | $233.4 | $261.1 | $229.7 | $245.4 | $252.0 | $400.3 |
YoY change forecast
| Forecast made in | Oct '25 | Nov '25 | Dec '25 | Jan '26 | Feb '26 | Mar '26 | Apr '26 | May '26 | Jun '26 | Jul '26 | Aug '26 | Sep '26 | Oct '26 | Nov '26 | Dec '26 | Jan '27 | Feb '27 | Mar '27 | Apr '27 | May '27 | Jun '27 | MAPE |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Oct '25 | +58.5% | +105.0% | +104.6% | +104.2% | +103.8% | +103.4% | +103.0% | +102.6% | +102.2% | +101.8% | +101.4% | +101.0% | +100.6% | +100.2% | +99.8% | +99.4% | +99.0% | +98.7% | +98.2% | +97.9% | +97.4% | 817% |
| Nov '25 | +12.5% | +44.4% | +25.6% | +6.9% | -10.0% | -28.8% | -46.9% | -65.7% | -83.8% | -102.6% | -121.3% | -139.4% | -158.2% | -176.3% | -195.1% | -213.8% | -230.7% | -249.5% | -267.6% | -286.4% | 325% | |
| Dec '25 | +8.4% | -7.6% | -38.8% | -67.1% | -98.4% | -128.6% | -159.9% | -190.1% | -221.4% | -252.7% | -282.9% | -314.2% | -344.5% | -375.7% | -407.0% | -435.2% | -466.5% | -496.8% | -528.0% | 476% | ||
| Jan '26 | -5.2% | -35.8% | -65.1% | -97.5% | -128.9% | -161.4% | -192.8% | -225.2% | -257.7% | -289.1% | -321.5% | -352.9% | -385.4% | -417.8% | -447.1% | -479.6% | -511.0% | -543.4% | 578% | |||
| Feb '26 | +30.8% | -29.3% | -52.0% | -74.0% | -96.6% | -118.6% | -141.3% | -163.9% | -185.9% | -208.6% | -230.5% | -253.2% | -275.9% | -296.3% | -319.0% | -341.0% | -363.6% | 424% | ||||
| Mar '26 | +23.6% | +3.8% | -2.5% | -8.9% | -15.1% | -21.6% | -28.0% | -34.2% | -40.7% | -46.9% | -53.3% | -59.8% | -65.6% | -72.0% | -78.3% | -84.7% | 96% | |||||
| Apr '26 | +15.6% | +25.6% | +27.8% | +30.0% | +32.2% | +34.4% | +36.5% | +38.7% | +40.8% | +43.0% | +45.2% | +47.2% | +49.4% | +51.6% | +53.8% | 78% | ||||||
| May '26 | +14.4% | +28.9% | +31.5% | +34.2% | +36.9% | +39.6% | +42.3% | +44.9% | +47.6% | +50.3% | +52.8% | +55.5% | +58.1% | +60.8% | ||||||||
| Jun '26 | +28.9% | +31.5% | +34.2% | +36.9% | +39.6% | +42.3% | +44.9% | +47.6% | +50.3% | +52.8% | +55.5% | +58.1% | +60.8% |
Forecasts use ordinary least-squares linear regression fitted to the YoY change series over a rolling 6M window. Each row shows a vintage — the forecast as it would have appeared at that point in time. Projected values apply the forecasted YoY change to the prior year's level, chaining forward where actuals are unavailable. MAPE measures forecast accuracy against realized values. These are mechanical trend extrapolations, not economic models.