Stock fact sheet · data as of
Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 (XELLL): fair value, margin of safety and Wheel Score
Utilities · Regulated Electric · United States · Speculative / Distressed
Is XELLL undervalued?
Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 (XELLL) closed at 20.74 on 16 Oct 2026, close to the GLS average fair value of 20.81 (exactly at fair value). 2 of the 6 models that produced a number sit above the price, 4 below - the market and our models roughly agree. With little margin of safety either way, the case for or against the stock rests on the quality numbers and the option premium rather than on price.
There is a wide gap between Lynch (3.93) and Graham Number (55.63). When the models are this far apart the "fair value" is really a range, and the margin of safety above should be read with that range in mind.
The nightly engine files XELLL under Speculative / Distressed - negative earnings or a Piotroski score of 3 or less - which caps its Wheel Score at 45 and keeps it out of the Sunday Scan.
Nine valuation models for XELLL
Each model turns the latest filed numbers into a value per share; the GLS fair value is the simple average of the ones that produce a positive number. The last two rows are shown for reference and never enter the average. The Quote page lets you switch any model off and add your own margin of safety.
| Model | Value | vs price | What it measures |
|---|---|---|---|
| DCF | - | - | Present value of the projected free cash flows, discounted at the cost of capital; no value tonight |
| Graham Number | 55.63 | +168% | The most a defensive investor pays for the earnings and book value per share |
| Graham Growth | 15.86 | -24% | Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields |
| Lynch | 3.93 | -81% | EPS × the earnings growth rate (PEG of 1), growth capped at 25% |
| GLS Growth | 3.96 | -81% | EPS compounded ten years at the blended growth rate, discounted back at 15% a year |
| 10 Cap | - | - | Owner's earnings (operating cash flow less maintenance capex) capitalised at 10%; no value tonight |
| Payback Time | - | - | Eight years of compounded free cash flow: the price at which the business pays for itself; no value tonight |
| DDM | 34.54 | +67% | Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend |
| EPV | 10.93 | -47% | Earnings power value: current EPS capitalised at 9% with no growth |
| Zombie (liquidation) | 0.0000 | -100% | Current assets less all liabilities, per share: the balance-sheet floor. Not in the average |
| Wall St target | 0.0000 | -100% | Analysts' average 12-month price target. Not in the average |
Quality and financial health
Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 scores only 0 of 9 on the Piotroski F-score, which fails the Sunday Scan's "6 or more" rule. A reading this low means several of the basic tests - positive earnings, positive operating cash flow, falling debt, no new share issuance - are not met. A GLS Moat score of 0.0/10 is a weak reading: the ten-year history the score grades (revenue, EPS, book value, margins, cash flow, share count, ROIC) has not been steady, so the Moat part of the Wheel Score contributes little.
Returns on capital are thin or negative - ROIC 0.0%, ROE 0.0%, ROA 0.0% - with debt at 0.00 times equity and negative free cash flow.
The dividend yield is 3.12% at a payout ratio of 61%; for a wheel trader holding assigned shares the dividend adds to the covered-call premium, and the ex-dividend date is worth knowing before a call is sold. Revenue comes mainly from Regulated Electric 88%, Regulated Natural Gas 12% (quarter Q2 FY2025).
Institutional ownership scores 5/10, insider activity 5/10 and Congressional trading 5/10 on the GLS smart-money scales.
| Piotroski F-score | 0 / 9 | ROIC | 0.0% |
|---|---|---|---|
| GLS Moat | 0.0 / 10 | ROE | 0.0% |
| Debt / equity | 0.00 | ROA | 0.0% |
| Free-cash-flow yield | -16.3% | Payout ratio | 61% |
| Institutions | 5 / 10 | Insiders · Congress | 5 · 5 / 10 |
Wheel Score 25: No options
No options are listed on Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 in our nightly snapshot. The Wheel Score is therefore capped at 39 (it reads 25) and the stock is left out of every options screen; the fair value and health figures above are still useful for a plain stock position.
Volume runs at 119k shares a day on a market cap of $12.6B, with a beta of 0.41 - a low beta, so day-to-day moves are smaller than the market's; the Stability part of the Wheel Score gives that 12 of 20.
| Part | Points | From | |
|---|---|---|---|
| Value | 13 / 25 | 0% margin of safety | |
| Health | 0 / 20 | Piotroski 0/9 | |
| Moat | 0 / 15 | moat 0.0/10 | |
| Premium | 0 / 20 | no option data | |
| Stability | 12 / 20 | 119k shares/day, $12.6B cap, beta 0.41 |
The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls; it is updated nightly and is not a recommendation. The walkthrough lesson shows how the score fits into a trade, start to finish.
Upcoming events
No upcoming earnings date is recorded for XELLL in the nightly calendar.
Earnings, dividend, IPO, split and economic calendars for the whole market, filterable to your watchlists.
Similar stocks in Regulated Electric
The 12 companies below are the closest to Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 by market cap within the Regulated Electric industry, each with its own fact sheet; the Compare page puts up to eight of them side by side.
| Stock | Close | Fair value | MoS | Wheel | Mkt cap |
|---|---|---|---|---|---|
| PNW Pinnacle West Capital Corporation | 102.04 | 65.11 | -57% | 55Fair | $12.4B |
| KEP Korea Electric Power Corporation | 10.69 | 31,554.75 | +100% | 77Good | $13.7B |
| EMA Emera Incorporated | 47.07 | 30.81 | -53% | 54Fair | $14.5B |
| DUKB Duke Energy Corporation 5.625% | 20.90 | 36.60 | +43% | 39No options | $16.3B |
| OGE OGE Energy Corp. | 47.05 | 41.42 | -14% | 55Fair | $9.7B |
| LNT Alliant Energy Corporation | 67.10 | 37.78 | -78% | 51Fair | $17.4B |
| SOJC The Southern Company JR 2017B NT 77 | 18.45 | 34.77 | +47% | 39No options | $18.4B |
| EVRG Evergy, Inc. | 81.57 | 50.00 | -63% | 49Weak | $18.8B |
| SOJD Southern Company (The) Series 2 | 17.51 | 34.18 | +49% | 39No options | $20.1B |
| IDA IDACORP, Inc. | 136.83 | 80.56 | -70% | 48Weak | $7.9B |
| UEPCN Union Electric Company | 76.00 | 54.17 | -40% | 33No options | $7.8B |
| UEPEO Union Electric Company | 70.05 | 51.70 | -36% | 31No options | $7.8B |
Screen the whole market the same way
A free GLS Equity account gets you nightly fair value and the Wheel Score on ~7,400 US stocks, a watchlist, the scanner preview and the Sunday Scan - the same eight-rule screen, emailed every week. Pro adds the full put and call scanners, unlimited watchlists with alerts and the trade journal.
Start free See the Sunday ScanQuestions about XELLL
Is XELLL undervalued right now?
Not meaningfully: at 20.74 the stock trades within a few percent of the GLS average fair value of 20.81 (exactly at fair value, data as of 16 Oct 2026).
What is the Wheel Score of XELLL and what does it mean?
XELLL has no listed options in our nightly snapshot, so it cannot be wheeled; its Wheel Score is capped at 39 and shown as "No options".
What is the GLS fair value for XELLL?
20.81 per share as of 16 Oct 2026 - the simple average of the 6 valuation models (out of nine: DCF, Graham Number, Graham Growth, Lynch, GLS Growth, 10 Cap, Payback Time, DDM and EPV) that produced a positive value. The models run every night on the latest filings; the Quote page lets you switch any of them off and add a margin of safety of your own.
When does Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 report earnings next?
No upcoming earnings date is recorded for XELLL in our calendar as of 16 Oct 2026; the Calendars page is refreshed every morning.
Does XELLL have listed options, and how liquid are they?
No. The nightly options snapshot found no listed contracts on XELLL, so the wheel strategy cannot be run on it and the Wheel Score is capped at 39.