VST Details

Vistra Corp (NYSE: VST) is a leading integrated retail electricity and power generation company. It operates across 20 states and the District of Columbia.

Q1FY21 Results Performance (For the Period Ended 31 March 2021)

• Higher Revenue: The company has recorded 12.2% YoY growth in its operating revenue during the period to $3,207 million.
• Winter Storm Uri Hurt EBITDA: It posted a negative adjusted EBITDA from ongoing operations of $1,028 million compared to the positive EBITDA of $540 million in Q1FY20 driven by the winter storm Uri in Texas that had a material adverse impact on its results of operations and operating cash flows. The adverse weather condition has led to surging demand for power, gas supply shortages, operational challenges for generators, and a substantial load shed incident.

Financial Snapshot (Source: Company Reports)

PJM Auction Results

The company, on 3 June 2021, declared its results from the PJM capacity auction for the planning year 2022/2023. Overall, it has cleared 7,218 megawatts (MW) at a weighted average clearing price of $66.89 per megawatt-day, resulting in around $176 million in capacity revenue for the 2022/2023 planning year. Together with VST’s incremental revenue of $55-$60 million from existing retail bilateral sales above the capacity auction clearing price, its overall revenues as of June 2, 2021, stood at around $231-$236 million.

Outlook

• Financial Impact of Winter Storm Uri: Due to the winter storm Uri, the company now estimates the net financial impact of Uri on its 2021 ongoing operations adjusted EBITDA and ongoing operations adjusted FCFbG of ~$(1,600) million, including self-help initiatives.
• Reissue of Guidance: It has reissued its guidance on ongoing operations adjusted EBITDA and ongoing operations adjusted FCFbG for 2021. It now expects both to stay in the range of $1,475 to $1,875 million and between $200 to $600 million, respectively.
• Dividend: Besides, the company’s board of directors on 29 April 2021 has declared a quarterly dividend of $0.15 per share or $0.60 per share on an annualized basis.

Key Risks

VST’s operations are exposed to the inherent risks of fluctuation in the price of electricity, natural gas, and other energy-related products. Extreme weather events and natural disasters would significantly affect its results of operations, financial condition, and cash flows.

Valuation Methodology: EV/EBITDA Based Relative Valuation (Illustrative)

Stock Recommendation

VST has delivered 9-month and 1-year returns of ~11.76% and ~2.70%, respectively. It has made a 52-week low and high of $15.47 and $24.2, respectively.

We have valued the stock using an EV/EBITDA multiple-based illustrative relative valuation and have arrived at a target price that reflects a fall of low double-digit (in % terms). We have assigned a discount to EV/EBITDA Multiple (NTM) (Peer Average), considering the weak performance in Q1FY21, financial loss as a result of the effects of Uri and the downward revision in guidance on it adjusted EBITDA and adjusted FCFbG for 2021. For the purpose of relative valuation, we have taken peers like Clearway Energy Inc (CWENa.N), Nextera Energy Partners LP (NEP.N), to name a few.

Considering the aforementioned factors along with its higher net debt levels, current trading levels, and the associated business risks, we advise the investors to book profits. We give a “Sell” rating on the stock at the current market price of $19.53 per share (9:50 am GMT-4, Eastern Time), as on 30^th July 2021.

Technical Daily Price Chart

Source: REFINITIV, Note: The purple color line reflects RSI 14-Period.

Disclaimer - This report has been issued by Kalkine Pty Limited (ABN 34 154 808 312) (Australian financial services licence number 425376) (“Kalkine”) and prepared by Kalkine and its related bodies corporate authorised to provide general financial product advice. Kalkine.com.au and associated pages are published by Kalkine.

Any advice provided in this report is general advice only and does not take into account your objectives, financial situation or needs. You should therefore consider whether the advice is appropriate to your objectives, financial situation and needs before acting upon it.

There may be a Product Disclosure Statement, Information Statement or other offer document for the securities or other financial products referred to in Kalkine reports. You should obtain a copy of the relevant Product Disclosure Statement, Information Statement or offer document and consider the statement or document before making any decision about whether to acquire the security or product.

You should also seek advice from a financial adviser, stockbroker or other professional (including taxation and legal advice) as necessary before acting on any advice in this report or on the Kalkine website. Not all investments are appropriate for all people.

The information in this report and on the Kalkine website has been prepared from a wide variety of sources, which Kalkine, to the best of its knowledge and belief, considers accurate. Kalkine has made every effort to ensure the reliability of information contained in its reports, newsletters and websites. All information represents our views at the date of publication and may change without notice.

Kalkine does not guarantee the performance of, or returns on, any investment. To the extent permitted by law, Kalkine excludes all liability for any loss or damage arising from the use of this report, the Kalkine website and any information published on the Kalkine website (including any indirect or consequential loss, any data loss or data corruption). If the law prohibits this exclusion, Kalkine hereby limits its liability, to the extent permitted by law, to the resupply of services.

Please also read our Terms & Conditions and Financial Services Guide for further information.

On the date of publishing this report (referred to on the Kalkine website), employees and/or associates of Kalkine do not hold interests in any of the securities or other financial products covered on the Kalkine website.