As of 2024-12-15, the Intrinsic Value of Xcel Energy Inc (XEL) is
78.92 USD. This XEL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.12 USD, the upside of Xcel Energy Inc is
15.90%.
The range of the Intrinsic Value is 38.01 - 210.67 USD
78.92 USD
Intrinsic Value
XEL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.01 - 210.67 |
78.92 |
15.9% |
| DCF (Growth 10y) |
41.26 - 197.83 |
78.53 |
15.3% |
| DCF (EBITDA 5y) |
28.82 - 46.40 |
33.72 |
-50.5% |
| DCF (EBITDA 10y) |
37.86 - 59.03 |
44.57 |
-34.6% |
| Fair Value |
23.13 - 23.13 |
23.13 |
-66.05% |
| P/E |
50.54 - 65.94 |
61.21 |
-10.1% |
| EV/EBITDA |
58.71 - 85.96 |
65.50 |
-3.8% |
| EPV |
215.71 - 286.23 |
250.97 |
268.4% |
| DDM - Stable |
42.00 - 154.21 |
98.10 |
44.0% |
| DDM - Multi |
42.74 - 114.79 |
61.46 |
-9.8% |
XEL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,117.23 |
| Beta |
-0.43 |
| Outstanding shares (mil) |
574.24 |
| Enterprise Value (mil) |
66,304.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.69% |
| Cost of Debt |
4.39% |
| WACC |
5.03% |