Xcel Energy Inc
NASDAQ:XEL

Watchlist Manager
Xcel Energy Inc Logo
Xcel Energy Inc
NASDAQ:XEL
Watchlist
Price: 74.01 USD 0.22% Market Closed
Market Cap: 43.8B USD

Intrinsic Value

The intrinsic value of one XEL stock under the Base Case scenario is 98.87 USD. Compared to the current market price of 74.01 USD, Xcel Energy Inc is Undervalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XEL Intrinsic Value
98.87 USD
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xcel Energy Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about XEL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is XEL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Xcel Energy Inc.

Explain Valuation
Compare XEL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Xcel’s aggressive timeline to retire coal plants and transition to renewables requires heavy upfront capital spending, which could pressure short-term earnings if regulatory approval or cost recovery is delayed.

Ongoing rate case scrutiny in key states like Minnesota and Colorado could limit Xcel’s ability to pass infrastructure and renewable transition costs through to customers, potentially compressing returns and cash flow.

Reliance on aging nuclear facilities, such as the Monticello and Prairie Island plants, adds operational and decommissioning risks that might lead to elevated maintenance and safety-related expenditures.

Bull Theses

Xcel’s industry-leading renewable portfolio and ambitious carbon-reduction commitments provide a long growth runway, particularly as states accelerate clean energy mandates and offer incentives for green investments.

The company’s track record of constructive regulatory relationships in Minnesota and Colorado supports predictable rate adjustments and cost recovery, underpinning a stable earnings profile.

Management’s balanced fuel mix—spanning nuclear, wind, solar, and natural gas—enables Xcel to adapt to shifting policy environments efficiently while mitigating the risks of relying on a single energy source.

Show More Less
How do you feel about XEL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xcel Energy Inc

Current Assets 5.7B
Cash & Short-Term Investments 1.1B
Receivables 1.6B
Other Current Assets 3B
Non-Current Assets 73.5B
Long-Term Investments 404m
PP&E 65.4B
Other Non-Current Assets 7.7B
Current Liabilities 7.1B
Accounts Payable 2.3B
Accrued Liabilities 524m
Short-Term Debt 1.3B
Other Current Liabilities 3B
Non-Current Liabilities 50.8B
Long-Term Debt 33.3B
Other Non-Current Liabilities 17.5B
Efficiency

Free Cash Flow Analysis
Xcel Energy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xcel Energy Inc

Revenue
14.2B USD
Cost of Revenue
-1B USD
Gross Profit
13.2B USD
Operating Expenses
-10.6B USD
Operating Income
2.6B USD
Other Expenses
-722m USD
Net Income
1.9B USD
Fundamental Scores

XEL Profitability Score
Profitability Due Diligence

Xcel Energy Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
52/100
Profitability
Score

Xcel Energy Inc's profitability score is 52/100. 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.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
25/100
Solvency
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

Wall Street analysts forecast XEL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XEL is 88.68 USD with a low forecast of 63.63 USD and a high forecast of 101.85 USD.

Lowest
Price Target
63.63 USD
14% Downside
Average
Price Target
88.68 USD
20% Upside
Highest
Price Target
101.85 USD
38% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 24, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

XEL Insider Trading
Buy and sell transactions by insiders

XEL News

Other Videos
What is the Intrinsic Value of one XEL stock?

The intrinsic value of one XEL stock under the Base Case scenario is 98.87 USD.

Is XEL stock undervalued or overvalued?

Compared to the current market price of 74.01 USD, Xcel Energy Inc is Undervalued by 25%.

Back to Top