The Discounted Cash Flow (DCF) valuation of Xcel Energy Inc (XEL) is 78.17 USD. With the latest stock price at 67.56 USD, the upside of Xcel Energy Inc based on DCF is 15.7%.
Based on the latest price of 67.56 USD and our DCF valuation, Xcel Energy Inc (XEL) is a buy. buying XEL stocks now will result in a potential gain of 15.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.2% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.12 - 181.05 | 78.17 |
| Upside | -40.6% - 168.0% | 15.7% |