Skip to content
StockMarketAgent
Direct answer
XEL trades against a final fair-value range of $63.71-$105.01, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $63.7, high $105, with mid-point at $85.0.
Stock analysis

XEL fair value $64–$105

By StockMarketAgent.AI team· supervised by
Analyzed: 2026-05-20Next update: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature dividend
View archive
Last price
$79.73
▲ +5.30 (+6.65%)
Fair value
$85
$64–$105
Rating
Hold
confidence 82/100
Upside
+6.7%
upside to fair value
Margin of Safety
$72.28
MoS level · 15%
Market Cap
$49.8B
P/E fwd 17.6

§1 Executive summary

  • Composite fair value $85 with high case $105.
  • Implied upside of 6.7% to fair value.
  • Moat 6.5/10 · confidence 82/100 · Mature dividend.
  • Trades at a measured discount to fair value with adequate margin of safety.
Fair value
$85
Margin of safety
+6.2%
Confidence
82/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$79.73Price
Low $63.71
Mid $85.03
High $105.01

XEL trades against a final fair-value range of $63.71-$105.01, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Regulated Natural Monopoly
    Regulated Natural Monopoly
  • Efficient Scale in Transmission
    Efficient Scale in Transmission
  • Cycle upside
    Driven by accelerated federal support for renewable transition and higher-than-expected ROE recovery in key territories.

§2 Bear case

A $2 billion wildfire payout scenario would likely strain the current 66% payout ratioPayout ratioDividends per share divided by EPS. Measures how much of earnings the company distributes versus retains for reinvestment., potentially forcing a suspension of the 6-7% dividend growth target and triggering credit downgrades.

Ways this thesis can break

Colorado Wildfire Liability Failure

15%· Low

Legislative or judicial failure to protect cost recovery in Colorado wildfire cases leads to material cash outflows exceeding $2.5 billion.

FV impact
-25%
Trigger
12-24 months

Regulatory Framework Breakdown

10%· Low

Public utility commissions in Minnesota or Colorado reject renewable infrastructure rate hikes, leading to ROE recovery below 9.0%.

FV impact
-15%
Trigger
6-18 months

Interest Rate Compression

20%· Medium

A sustained 100+ bps increase in benchmark rates reduces the utility yield spread and triggers multi-year valuation multiple compression.

FV impact
-10%
Trigger
Next 12 months
Early-warning signals to monitor
MetricCurrentTrigger threshold
Wildfire liability estimates exceeding $2.5 billion in Colorado judicial proceedings.MonitorDeterioration versus the report thesis
Regulatory ROE falling below 9.0% in primary jurisdictions (CO, MN).MonitorDeterioration versus the report thesis
Dividend payout ratio exceeding 75% due to earnings compression.MonitorDeterioration versus the report thesis
Net debt-to-EBITDA rising above 6.5x.MonitorDeterioration versus the report thesis
Significant commissioning delays for renewable infrastructure projects.MonitorDeterioration versus the report thesis

§3 Financial history

Income statement — last six periods
Line itemT−0T−1T−2T−3T−4CAGR
Period2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Revenue$13.43B$15.31B$14.21B$13.44B$14.67B+2.2%
Gross profit$5.26B$5.86B$5.98B$6.15B$6.92B+7.1%
Operating income$2.20B$2.43B$2.59B$2.39B$2.88B+6.9%
Net income$1.60B$1.74B$1.77B$1.94B$2.02B+6.0%
EPS (diluted)—$3.17$3.21$3.44$3.42+1.9%
EBITDA$4.60B$5.08B$5.20B$5.59B$6.20B+7.7%
R&D——————
SG&A——————

Quality scores

OCF / Net income
2.02×
>1 indicates high earnings quality
Accounting quality gate
Fail
Sector-adjusted gate
ROIC
4.2%
Return on invested capital
§3

Numbers analysis

Cash flow

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Capital allocation

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Individual subscribers — §4 onwards11 more sections

Read the full analysis — 11 more sections.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Full report for every covered ticker
24 months of rating archive
Watchlist briefings + rating-change alerts
PDF + DOCX export in any language
Start free trial
Cancel anytime.
SCENARIOS FAQ

XEL scenarios questions

  1. Each scenario for XEL (XEL) carries a five-year price target, an explicit set of assumptions (growth, terminal multiple, margin path), and a probability weight calibrated against current visibility.

FAQ

XEL — frequently asked questions

  1. Based on our latest analysis, XEL looks modestly undervalued. The current price is $79.7 versus a composite fair-value midpoint of $85.0 (range $63.7–$105), which implies roughly 6.7% upside to the midpoint.

Related coverage

Names readers of XEL also follow

Same archetype: mature-dividend