Valuation Xcel Energy Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:12:48 19/05/2026 pm IST			5-day change	1st Jan Change
79.82 ^USD	+2.20%		-0.09%	+8.08%

06:15pm	Some of the biggest power companies in US	RE
14/05	JPMorgan Adjusts Price Target on Xcel Energy to $91 From $94, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	36,468	38,368	34,163	38,773	43,691	48,755	-	-
Change	-	5.21%	-10.96%	13.49%	12.68%	11.59%	-	-
Enterprise Value (EV) ¹	59,687	63,034	60,284	67,708	77,300	88,997	95,613	1,00,202
Change	-	5.61%	-4.36%	12.31%	14.17%	15.13%	7.43%	4.8%
P/E ratio	22.9x	22.1x	19.3x	19.6x	21.6x	19x	17.2x	15.7x
PBR	2.34x	2.3x	1.94x	1.95x	1.84x	1.96x	1.8x	1.67x
PEG	-	3.12x	15.3x	2.74x	-37.15x	0.9x	1.7x	1.57x
Capitalization / Revenue	2.72x	2.51x	2.4x	2.88x	2.98x	3.09x	2.82x	2.61x
EV / Revenue	4.44x	4.12x	4.24x	5.04x	5.27x	5.63x	5.53x	5.36x
EV / EBITDA	13.8x	13x	12x	13.2x	14x	12.7x	11.9x	10.8x
EV / EBIT	27.1x	26x	24.3x	28.4x	29.9x	25x	22.8x	20x
EV / FCF	-29x	-89.3x	-114x	-24.9x	-11.3x	-15.4x	-13.7x	-29.4x
FCF Yield	-3.44%	-1.12%	-0.87%	-4.02%	-8.83%	-6.5%	-7.28%	-3.4%
Dividend per Share ²	1.83	1.95	2.08	2.19	2.28	2.381	2.502	2.589
Rate of return	2.7%	2.78%	3.36%	3.24%	3.09%	3.05%	3.2%	3.31%
EPS ²	2.96	3.17	3.21	3.44	3.42	4.109	4.531	4.984
Distribution rate	61.8%	61.5%	64.8%	63.7%	66.7%	57.9%	55.2%	51.9%
Net sales ¹	13,431	15,310	14,206	13,441	14,669	15,800	17,303	18,700
EBITDA ¹	4,324	4,841	5,036	5,130	5,536	6,996	8,058	9,260
EBIT ¹	2,203	2,428	2,481	2,386	2,583	3,554	4,203	5,007
Net income ¹	1,597	1,736	1,771	1,936	2,018	2,565	2,934	3,370
Net Debt ¹	23,219	24,666	26,121	28,935	33,609	40,242	46,857	51,447
Reference price ²	67.70	70.11	61.91	67.52	73.86	78.10	78.10	78.10
Nbr of stocks (in thousands)	5,38,676	5,47,248	5,51,816	5,74,242	5,91,540	6,24,270	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	06/02/25	05/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XCEL ENERGY INC.	19.01x	5.63x	12.72x	3.05%	4.88TCr
GE VERNOVA INC.	32.7x	5.8x	42.48x	0.2%	27TCr
NEXTERA ENERGY	22.16x	9.32x	15.55x	2.77%	19TCr
IBERDROLA, S.A.	19.28x	4.09x	11.08x	3.79%	15TCr
ENEL S.P.A.	13.39x	1.91x	6.77x	5.34%	11TCr
SOUTHERN COMPANY	20.99x	5.9x	13.09x	3.24%	11TCr
CONSTELLATION ENERGY CORPORATION	22.32x	3.42x	13.41x	0.65%	9.46TCr
DUKE ENERGY CORPORATION	18.21x	5.58x	11x	3.57%	9.58TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	20.05x	5.13x	12.4x	3.03%	6.95TCr
DOMINION ENERGY, INC.	19.02x	6.36x	13.03x	3.95%	5.94TCr
Average	20.71x	5.31x	15.15x	2.96%	11.95TCr
Weighted average by Cap.	22.56x	5.55x	19.12x	2.58%