Constellation Energy Stock vs Vistra Stock: Which AI Power Play Has More Upside? - TIKR.com
π TIKR's financial model targets a 15% annualized IRR for Constellation Energy (CEG) compared to only 1% for Vistra (VST).
ποΈ CEG closed its acquisition of Calpine in early 2026, adding roughly 21,000 megawatts of capacity and nearly doubling quarterly revenue to $11.1 billion.
π° Constellation Energy's FY2026 revenue is estimated at $38.8 billion with approximately $2 per share of earnings accretion from the Calpine deal.
π Wall Street analysts imply 40% upside for CEG and 47% for VST, but TIKR favors CEG even in its low-case scenarios.
π CEG operates the largest US nuclear fleet and has submitted 5,000 megawatts of new capacity into PJM's interconnection queue.
π€ Vistra signed long-term power purchase agreements with Meta for approximately 2,600 megawatts at its PJM nuclear sites.
π CEG stock trades at roughly 22x FY2026 estimated earnings after pulling back 36% from its 52-week high.
π Management projects base earnings growth exceeding 20% for CEG through 2029 supported by inflation-linked nuclear tax credits.
π΅ Vistra posted record Q1 EBITDA of $1.5 billion but faces limited forward upside after a five-year run from $18 to $154.
π TIKR's model values CEG at approximately $499 by 2030 (90% total upside) versus $160 for Vistra (5% total upside).
π CEG expects $8.4 billion in free cash flow across 2026 and 2027, rising to $11.5-$13 billion by 2029.
π Vistra's consensus estimates exclude contributions from the pending Cogentrix acquisition and Meta nuclear PPAs.
- CEG's Calpine acquisition adds roughly $2 per share of earnings accretion and nearly doubles quarterly revenue to $11.1 billion.
- Management projects base earnings growth exceeding 20% through 2029 for CEG, supported by nuclear production tax credits that grow with inflation.
- CEG operates the largest fleet of nuclear power plants in the US, providing clean, firm electricity ideal for AI data centers.
- Constellation Energy has a commercial platform serving over 80% of the Fortune 100 and signed long-term data center offtakes.
- Vistra posted record first quarter EBITDA of $1.5 billion with normalized EPS up 315% from the prior year quarter.
- CEG stock trades at roughly 22x FY2026 estimated earnings, leaving significant distance between current price and model value.
- Analyst consensus for CEG includes 19 analysts with a mean target of $368, implying 40.4% upside from the current close.
- Vistra's generation segment delivered $1.43 billion of segment EBITDA in Q1 despite record mild weather pressuring retail margins.
- CEG has submitted approximately 5,000 megawatts of new capacity into PJM's interconnection queue to capture incremental demand.
- TIKR's model projects a 90% total return for CEG by the end of 2030 based on current operating income trajectories.
- Vistra's stock has already appreciated 746% over five years, leaving minimal forward room in the TIKR model.
- Vistra's consensus estimates currently exclude any contribution from the pending Cogentrix acquisition or Meta nuclear PPAs.
- Vistra trades at roughly 14x forward earnings on a lower absolute multiple with the AI power premium largely absorbed by the market.
- The high target for Vistra ($320) versus the low target ($99) indicates a wider spread and higher uncertainty compared to CEG.