The Discounted Cash Flow (DCF) valuation of Xcel Energy Inc (XEL) is 105.89 USD. With the latest stock price at 74.42 USD, the upside of Xcel Energy Inc based on DCF is 42.3%.
Based on the latest price of 74.42 USD and our DCF valuation, Xcel Energy Inc (XEL) is a buy. buying XEL stocks now will result in a potential gain of 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.4% | 5.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 47.70 - 344.17 | 105.89 |
| Upside | -35.9% - 362.5% | 42.3% |