XEL
Xcel Energy Inc
Price:  
69.15 
USD
Volume:  
2,587,381.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XEL WACC - Weighted Average Cost of Capital

The WACC of Xcel Energy Inc (XEL) is 5.0%.

The Cost of Equity of Xcel Energy Inc (XEL) is 5.70%.
The Cost of Debt of Xcel Energy Inc (XEL) is 4.40%.

Range Selected
Cost of equity 4.90% - 6.50% 5.70%
Tax rate 6.90% - 8.50% 7.70%
Cost of debt 4.00% - 4.80% 4.40%
WACC 4.4% - 5.7% 5.0%
WACC

XEL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.22 0.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.90% 6.50%
Tax rate 6.90% 8.50%
Debt/Equity ratio 0.66 0.66
Cost of debt 4.00% 4.80%
After-tax WACC 4.4% 5.7%
Selected WACC 5.0%