Definitive Analysis
Definitive Analysis
Financial Statements
Periods / Units
Fundamentals
Valuations
Miscellaneous
Analysis Mode
Full Access
See Pricing Start Trial

Xcel Energy Inc. (0M1R.L)

Company Dividend Discount ModelIndustry: General UtilitiesSector: Utilities

Valuation Snapshot

Stable Growth$57.84 - $117.36$80.80
Multi-Stage$52.87 - $57.67$55.23
Blended Fair Value$68.02
Current Price$80.65
Upside-15.67%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS8.24%7.67%2.031.891.751.611.481.371.261.241.171.05
YoY Growth--7.60%7.91%8.24%9.23%8.22%8.36%1.25%5.95%12.19%8.04%
Dividend Yield--2.87%3.54%2.59%2.24%2.22%2.26%2.27%2.74%2.64%2.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,915.00
(-) Cash Dividends Paid (M)1,258.00
(=) Cash Retained (M)657.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)383.00239.38143.63
Cash Retained (M)657.00657.00657.00
(-) Cash Required (M)-383.00-239.38-143.63
(=) Excess Retained (M)274.00417.63513.38
(/) Shares Outstanding (M)579.25579.25579.25
(=) Excess Retained per Share0.470.720.89
LTM Dividend per Share2.172.172.17
(+) Excess Retained per Share0.470.720.89
(=) Adjusted Dividend2.642.893.06
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate4.33%5.33%6.33%
Fair Value$57.84$80.80$117.36
Upside / Downside-28.28%0.19%45.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,915.002,017.022,124.472,237.652,356.862,482.422,556.89
Payout Ratio65.69%70.55%75.42%80.28%85.14%90.00%92.50%
Projected Dividends (M)1,258.001,423.081,602.171,796.312,006.592,234.182,365.12

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate4.33%5.33%6.33%
Year 1 PV (M)1,292.021,304.401,316.79
Year 2 PV (M)1,320.661,346.101,371.78
Year 3 PV (M)1,344.321,383.351,423.13
Year 4 PV (M)1,363.391,416.421,470.98
Year 5 PV (M)1,378.221,445.551,515.49
PV of Terminal Value (M)23,925.8625,094.7226,308.83
Equity Value (M)30,624.4631,990.5433,406.99
Shares Outstanding (M)579.25579.25579.25
Fair Value$52.87$55.23$57.67
Upside / Downside-34.45%-31.52%-28.49%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%