Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
187.32 USD283.92 USD390.84 USD
-72.21%
283.92 USDCurrent price is 72.2% below the base model value.
X
UtilitiesUtilities - Regulated ElectricUnited States
XEL.US · Xcel Energy Inc.
NMS · US · USD
Latest price78.90 USD
30D+2.78%
Vs. base value-24.6%
Research summary
XEL.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +4.24% YoY. Current price is about 78.9 USD, while the model base case is about 105 USD; the current price sits -24.6% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income2B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price78.90 USD
Base value104.62 USD
Vs. base-24.6%
Price date2026/04/28
76.75 USD104.62 USD124.16 USD
-24.58%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
76.75 USD104.62 USD124.16 USD
-24.58%
104.62 USDCurrent price is 24.6% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-4.5%
Current price implies roughly -4.5% annualized FCF growth.
-4.5%Current price implies roughly -4.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
41.56 USD41.56 USD41.56 USD
+89.85%
41.56 USDCurrent price is 89.8% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 2B USD | 4B USD | 3.42 |
| 2024/12/30 | Annual | - | 2B USD | 5B USD | 3.44 |
| 2023/12/30 | Annual | - | 2B USD | 5B USD | 3.21 |
| 2022/12/30 | Annual | - | 2B USD | 4B USD | 3.17 |
| 2021/12/30 | Annual | - | 2B USD | 2B USD | 2.96 |
Ad placement