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
Ticker symbol XELLL · Utilities · Regulated Electric · United States · Fund / Note
Is XELLL undervalued?
Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 (XELLL) closed at 21.57 on 5 Nov 2026, close to the GLS average fair value of 22.17 (2.7% below fair value). 3 of the 7 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 GLS Growth (1.91) and Graham Number (62.21). 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.
XELLL looks like a fund, note or preferred share rather than an operating company, so the nightly engine files it under Fund / Note: the valuation models are not built for it, and its Wheel Score is capped at 45.
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 | 25.37 | +18% | Present value of the projected free cash flows, discounted at the cost of capital |
| Graham Number | 62.21 | +188% | The most a defensive investor pays for the earnings and book value per share |
| Graham Growth | 15.45 | -28% | Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields |
| Lynch | 3.07 | -86% | EPS × the earnings growth rate (PEG of 1), growth capped at 25% |
| GLS Growth | 1.91 | -91% | 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 | +60% | Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend |
| EPV | 12.63 | -41% | Earnings power value: current EPS capitalised at 9% with no growth |
| Zombie (liquidation) | -86.54 | -501% | 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
No Piotroski health score is on file for XELLL (the statements it needs were not available), so the Health part of the Wheel Score counts it at half marks - 10 of 20 - rather than marking the stock down for missing data. There is no GLS Moat score for XELLL: funds, notes and second share lines get none, and so does a company with fewer than two years of accounts on file. The Moat part of the Wheel Score is zero.
Returns on capital are thin or negative - ROIC 3.5%, ROE 8.5%, ROA 2.5% - with debt at 1.47 times equity and negative free cash flow.
The dividend yield is 2.92% at a payout ratio of 52%; 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 94%, Regulated Natural Gas 7% (quarter Q3 FY2026).
Institutional ownership scores 5/10, insider activity 1/10 and Congressional trading 5/10 on the GLS smart-money scales.
| Piotroski F-score | - / 9 | ROIC | 3.5% |
|---|---|---|---|
| GLS Moat | - / 10 | ROE | 8.5% |
| Debt / equity | 1.47 | ROA | 2.5% |
| Free-cash-flow yield | -14.7% | Payout ratio | 52% |
| Institutions | 5 / 10 | Insiders · Congress | 1 · 5 / 10 |
Wheel Score 15: No options
No options are listed on Xcel Energy Inc. 6.25% Junior Subordinated Notes, Series due 2085 in our nightly snapshot, so it fails the first Wheel Trade Filter (options that actually trade) (it reads 15, under 70) and is left out of every options scan; the fair value and health figures above are still useful for a plain stock position.
Volume runs at 170k shares a day on a market cap of $13.1B, 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 rates that good.
| Filter | Wheel Trade Filter | Result | Detail |
|---|---|---|---|
| 1 | Options that actually trade | Fails | no listed options |
| 2 | A real business, not a gamble | Fails | a fund or note, not a company |
| 3 | Below fair value | Passes | Trading below the nine-model average fair value (margin of safety above 0) |
| 4 | Financially healthy | Passes | Piotroski F-score 6 or more out of 9 (a company with no score on file passes) |
| 5 | Can repay its debt | Fails | 7.8 years to repay its debt (over 6) |
| 6 | No serious red flags | Passes | Red Flags score 60 or more out of 100 (earnings, margins, debt, analysts, filings and price checked the same way for every stock) |
| 7 | A premium worth selling | Fails | no implied volatility |
| 8 | Big enough | Passes | Market cap $1 billion or more |
| 9 | Not a penny stock | Passes | Share price $5 or more |
| How it ranks | Rating | From | |
|---|---|---|---|
| Value | Weak | 3% below fair value | |
| Premium | Weak | no option data | |
| Moat | Weak | no moat score | |
| Health | Fair | no Piotroski score on file - half marks | |
| Red Flags | Fair | not scored yet - half marks | |
| Option trading | Weak | no option volume data | |
| Stability | Good | beta 0.41, $13.1B company |
The Wheel Score ranks ~7,400 US stocks for selling cash-secured puts and covered calls: a stock must pass all 9 Wheel Trade Filters to score 70, and the score then ranks the ones that pass; the Sunday Scan is the top 10. It is updated nightly and is not a recommendation. How the Wheel Score works · the walkthrough lesson shows how it 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 | 105.57 | 65.28 | -62% | 31Weak | $12.8B |
| KEP Korea Electric Power Corporation | 11.30 | 106.63 | +89% | 41Weak | $14.5B |
| EMA Emera Incorporated | 51.30 | 26.24 | -95% | 26Weak | $15.8B |
| DUKB Duke Energy Corporation 5.625% | 20.48 | 35.05 | +42% | 31No options | $15.9B |
| OGE OGE Energy Corp. | 50.63 | 33.86 | -50% | 28Weak | $10.5B |
| SOJC The Southern Company JR 2017B NT 77 | 18.74 | 33.95 | +45% | 35No options | $18.7B |
| LNT Alliant Energy Corporation | 73.77 | 49.60 | -49% | 28Weak | $19.1B |
| EVRG Evergy, Inc. | 86.21 | 49.44 | -74% | 27Weak | $19.9B |
| IDA IDACORP, Inc. | 147.48 | 86.08 | -71% | 27Weak | $8.7B |
| SOJD Southern Company (The) Series 2 | 17.57 | 33.32 | +47% | 35No options | $20.2B |
| CMS CMS Energy Corporation | 70.98 | 48.16 | -47% | 29Weak | $22.3B |
| UEPCN Union Electric Company | 76.00 | 54.17 | -40% | 21No options | $7.8B |
Scan 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 top 10 stocks that pass all 9 Wheel Trade Filters, 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 21.57 the stock trades within a few percent of the GLS average fair value of 22.17 (2.7% below fair value, data as of 5 Nov 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; it fails the first Wheel Trade Filter (options that actually trade), stays under 70 and is shown as "No options".
What is the GLS fair value for XELLL?
22.17 per share as of 5 Nov 2026 - the simple average of the 7 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 5 Nov 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 stays under 70.