|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75.15 USD | +0.63% |
|
-2.63% | +11.30% |
| Dec. 12 | KeyBanc Adjusts PT on Xcel Energy to $84 From $85, Maintains Overweight Rating | MT |
| Dec. 11 | Xcel Energy to Provide Personalized Energy Services to Customers Using Oracle Platform | CI |
Company Valuation: Xcel Energy Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,822 | 36,468 | 38,368 | 34,163 | 38,773 | 44,454 | - | - |
| Change | - | 1.8% | 5.21% | -10.96% | 13.49% | 14.65% | - | - |
| Enterprise Value (EV) 1 | 56,343 | 59,687 | 63,034 | 60,284 | 67,708 | 79,541 | 85,174 | 90,949 |
| Change | - | 5.94% | 5.61% | -4.36% | 12.31% | 17.48% | 7.08% | 6.78% |
| P/E ratio | 23.9x | 22.9x | 22.1x | 19.3x | 19.6x | 19.9x | 18.3x | 16.7x |
| PBR | 2.42x | 2.34x | 2.3x | 1.94x | 1.95x | 2.05x | 1.89x | 1.78x |
| PEG | - | 3.76x | 3.12x | 15.3x | 2.74x | 2x | 2.13x | 1.78x |
| Capitalization / Revenue | 3.11x | 2.72x | 2.51x | 2.4x | 2.88x | 2.98x | 2.77x | 2.57x |
| EV / Revenue | 4.89x | 4.44x | 4.12x | 4.24x | 5.04x | 5.34x | 5.3x | 5.27x |
| EV / EBITDA | 13.9x | 13.8x | 13x | 12x | 13.2x | 13.2x | 12.3x | 11.5x |
| EV / EBIT | 26.6x | 27.1x | 26x | 24.3x | 28.4x | 25.9x | 23.7x | 21.5x |
| EV / FCF | -22.3x | -29x | -89.3x | -114x | -24.9x | -21.2x | -13.1x | -13.1x |
| FCF Yield | -4.47% | -3.44% | -1.12% | -0.87% | -4.02% | -4.71% | -7.63% | -7.64% |
| Dividend per Share 2 | 1.72 | 1.83 | 1.95 | 2.08 | 2.19 | 2.286 | 2.385 | 2.474 |
| Rate of return | 2.58% | 2.7% | 2.78% | 3.36% | 3.24% | 3.04% | 3.17% | 3.29% |
| EPS 2 | 2.79 | 2.96 | 3.17 | 3.21 | 3.44 | 3.785 | 4.11 | 4.495 |
| Distribution rate | 61.6% | 61.8% | 61.5% | 64.8% | 63.7% | 60.4% | 58% | 55% |
| Net sales 1 | 11,526 | 13,431 | 15,310 | 14,206 | 13,441 | 14,903 | 16,062 | 17,273 |
| EBITDA 1 | 4,064 | 4,324 | 4,841 | 5,036 | 5,130 | 6,035 | 6,943 | 7,930 |
| EBIT 1 | 2,116 | 2,203 | 2,428 | 2,481 | 2,386 | 3,076 | 3,596 | 4,231 |
| Net income 1 | 1,473 | 1,597 | 1,736 | 1,771 | 1,936 | 2,204 | 2,490 | 2,817 |
| Net Debt 1 | 20,521 | 23,219 | 24,666 | 26,121 | 28,935 | 35,087 | 40,720 | 46,495 |
| Reference price 2 | 66.67 | 67.70 | 70.11 | 61.91 | 67.52 | 75.15 | 75.15 | 75.15 |
| Nbr of stocks (in thousands) | 537,303 | 538,676 | 547,248 | 551,816 | 574,242 | 591,540 | - | - |
| Announcement Date | 1/28/21 | 1/27/22 | 1/26/23 | 1/25/24 | 2/6/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.85x | 5.34x | 13.18x | 3.04% | 44.45B | |
| 87.35x | 4.65x | 52.37x | 0.15% | 182B | |
| 23.67x | 9.08x | 15.4x | 2.77% | 170B | |
| 18.5x | 3.53x | 10.25x | 3.84% | 136B | |
| 39x | 4.79x | 22.16x | 0.44% | 110B | |
| 12.86x | 1.86x | 6.39x | 5.55% | 103B | |
| 20.09x | 5.74x | 12.77x | 3.49% | 92.98B | |
| 18.24x | 5.53x | 11.3x | 3.69% | 89.66B | |
| 18.45x | 5.01x | 12.24x | 3.28% | 60.96B | |
| 35.02x | 3.8x | 12.66x | 0.56% | 57.63B | |
| Average | 29.31x | 4.93x | 16.87x | 2.68% | 104.73B | |
| Weighted average by Cap. | 34.00x | 5.14x | 19.97x | 2.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- XEL Stock
- Valuation Xcel Energy Inc.
Select your edition
All financial news and data tailored to specific country editions
