The Discounted Cash Flow (DCF) valuation of Xcel Energy Inc (XEL) is 78.92 USD. With the latest stock price at 68.12 USD, the upside of Xcel Energy Inc based on DCF is 15.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.6% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 38.01 - 210.67 | 78.92 |
| Upside | -44.2% - 209.3% | 15.9% |