
Xcel Energy Inc
NASDAQ:XEL

Intrinsic Value
The intrinsic value of one
XEL
stock under the Base Case scenario is
96.23
USD.
Compared to the current market price of 71.06 USD,
Xcel Energy Inc
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Xcel Energy Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Xcel Energy Inc
Balance Sheet Decomposition
Xcel Energy Inc
Current Assets | 5.4B |
Cash & Short-Term Investments | 1.1B |
Receivables | 1.3B |
Other Current Assets | 3B |
Non-Current Assets | 67.4B |
Long-Term Investments | 397m |
PP&E | 59.9B |
Other Non-Current Assets | 7.1B |
Free Cash Flow Analysis
Xcel Energy Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Xcel Energy Inc
Revenue
|
13.7B
USD
|
Cost of Revenue
|
-989m
USD
|
Gross Profit
|
12.7B
USD
|
Operating Expenses
|
-10.3B
USD
|
Operating Income
|
2.4B
USD
|
Other Expenses
|
-453m
USD
|
Net Income
|
1.9B
USD
|
XEL Profitability Score
Profitability Due Diligence
Xcel Energy Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Xcel Energy Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
XEL Solvency Score
Solvency Due Diligence
Xcel Energy Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Score
Xcel Energy Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XEL Price Targets Summary
Xcel Energy Inc
According to Wall Street analysts, the average 1-year price target for
XEL
is 77.08 USD
with a low forecast of 62.62 USD and a high forecast of 87.15 USD.
Dividends
Current shareholder yield for XEL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
XEL
stock under the Base Case scenario is
96.23
USD.
Compared to the current market price of 71.06 USD,
Xcel Energy Inc
is
Undervalued by 26%.