Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
154.64 USD231.56 USD316.32 USD
-65.93%
231.56 USDCurrent price is 65.9% below the base model value.
X
US
XEL.US · XCEL ENERGY INC
US · US
Latest price78.90 USD
30D-0.53%
Vs. base value+9%
Research summary
XEL.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +4.24% YoY. Current price is about 78.9 USD, while the model base case is about 72.38 USD; the current price sits +9% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income2B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price78.90 USD
Base value72.38 USD
Vs. base+9%
Price date2026/04/29
57.94 USD72.38 USD81.93 USD
+9.01%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
57.94 USD72.38 USD81.93 USD
+9.01%
72.38 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-2.4%
Current price implies roughly -2.4% annualized FCF growth.
-2.4%Current price implies roughly -2.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
36.94 USD36.94 USD36.94 USD
+114%
36.94 USDCurrent price is 113.6% above the base model value.
Updated: 2026/04/29 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 2B USD | - | 4B USD | 3.42 | - |
| 2024/12/31 | Annual | - | 2B USD | - | 5B USD | 3.44 | - |
| 2023/12/31 | Annual | - | 2B USD | - | 5B USD | 3.21 | - |
| 2022/12/31 | Annual | - | 2B USD | - | 4B USD | 3.17 | - |
| 2021/12/31 | Annual | - | 2B USD | - | 2B USD | 2.96 | - |
Ad placement