Previous Close | $68.62 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Xcel Energy Inc. operates as a regulated electric and natural gas utility, serving millions of customers across eight Midwestern and Western states. The company generates revenue primarily through rate-regulated operations, ensuring stable cash flows under long-term regulatory frameworks. Its core services include electricity generation, transmission, and distribution, alongside natural gas procurement and delivery, positioning it as a critical infrastructure provider in its regions. Xcel Energy has strategically pivoted toward renewable energy, with ambitious goals to reduce carbon emissions, leveraging wind and solar assets to differentiate itself in the utility sector. This transition aligns with broader industry trends toward decarbonization, enhancing its regulatory support and customer appeal. The company’s integrated operations and scale provide cost advantages, while its focus on sustainability strengthens its competitive positioning among peers. Xcel Energy’s market position is further reinforced by its consistent investment in grid modernization and renewable capacity, ensuring reliability and compliance with evolving environmental standards.
Xcel Energy reported $13.44 billion in revenue for FY 2024, with net income of $1.94 billion, reflecting a stable margin profile typical of regulated utilities. Diluted EPS stood at $3.44, supported by efficient cost management and predictable rate structures. Operating cash flow of $4.64 billion underscores the company’s ability to convert earnings into liquidity, though significant capital expenditures ($7.36 billion) highlight ongoing investments in infrastructure and renewables.
The company’s earnings power is anchored in its regulated operations, which provide consistent returns on invested capital. Xcel Energy’s focus on renewable energy projects enhances long-term capital efficiency, as these investments benefit from favorable regulatory treatment and lower operational costs over time. The balance between growth capex and steady cash generation demonstrates disciplined capital allocation.
Xcel Energy maintains a robust but leveraged balance sheet, with total debt of $30.21 billion and cash equivalents of $179 million. The high debt load is typical for utilities due to capital-intensive operations, but it is mitigated by stable cash flows and access to low-cost financing. The company’s financial health is supported by its regulated business model, which reduces earnings volatility.
Growth is driven by renewable energy investments and rate base expansion, with a focus on regulatory-approved projects. Xcel Energy has a track record of dividend reliability, paying $2.09 per share in FY 2024, appealing to income-focused investors. Future dividend growth is likely to align with earnings, supported by predictable cash flows and a conservative payout ratio.
The company’s valuation reflects its stable earnings profile and growth potential in renewables. Market expectations are anchored in regulatory predictability and execution of its energy transition strategy, which could drive premium multiples relative to peers less advanced in decarbonization.
Xcel Energy’s strategic advantages include its early mover status in renewables, scale, and regulatory relationships. The outlook remains positive, with decarbonization initiatives likely to sustain growth and regulatory support. Risks include potential rate case delays or higher-than-expected capex, but the company’s disciplined approach mitigates these concerns.
10-K filings, company investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |