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

Close20.74
GLS fair value20.816 of 9 models
Margin of safety+0%price below fair value
Wheel Score25No optionscapped: no options
Health0/9Piotroski F-score
Moat0.0/10GLS 10-year score
Market cap$12.6B119k shares a day
Implied vol.-no listed options
P/E21.1EPS 0.98
Dividend yield3.12%payout 61%
Beta0.41moves less than the market
Next earnings-no date recorded

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.

ModelValuevs priceWhat it measures
DCF--Present value of the projected free cash flows, discounted at the cost of capital; no value tonight
Graham Number55.63+168%The most a defensive investor pays for the earnings and book value per share
Graham Growth15.86-24%Graham's growth formula: EPS × (8.5 + 2 × growth), adjusted for bond yields
Lynch3.93-81%EPS × the earnings growth rate (PEG of 1), growth capped at 25%
GLS Growth3.96-81%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
DDM34.54+67%Dividend discount model: next year's dividend ÷ (10% − 3% growth); needs a dividend
EPV10.93-47%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 target0.0000-100%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-score0 / 9ROIC0.0%
GLS Moat0.0 / 10ROE0.0%
Debt / equity0.00ROA0.0%
Free-cash-flow yield-16.3%Payout ratio61%
Institutions5 / 10Insiders · Congress5 · 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.

PartPointsFrom
Value13 / 250% margin of safety
Health0 / 20Piotroski 0/9
Moat0 / 15moat 0.0/10
Premium0 / 20no option data
Stability12 / 20119k 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.

StockCloseFair valueMoSWheelMkt cap
PNW
Pinnacle West Capital Corporation
102.0465.11-57%55Fair$12.4B
KEP
Korea Electric Power Corporation
10.6931,554.75+100%77Good$13.7B
EMA
Emera Incorporated
47.0730.81-53%54Fair$14.5B
DUKB
Duke Energy Corporation 5.625%
20.9036.60+43%39No options$16.3B
OGE
OGE Energy Corp.
47.0541.42-14%55Fair$9.7B
LNT
Alliant Energy Corporation
67.1037.78-78%51Fair$17.4B
SOJC
The Southern Company JR 2017B NT 77
18.4534.77+47%39No options$18.4B
EVRG
Evergy, Inc.
81.5750.00-63%49Weak$18.8B
SOJD
Southern Company (The) Series 2
17.5134.18+49%39No options$20.1B
IDA
IDACORP, Inc.
136.8380.56-70%48Weak$7.9B
UEPCN
Union Electric Company
76.0054.17-40%33No options$7.8B
UEPEO
Union Electric Company
70.0551.70-36%31No options$7.8B

⚖ Compare XELLL with 7 of them   All Utilities stocks →

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 Scan

Questions 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.

Data as of 16 Oct 2026: prices and fundamentals from Financial Modeling Prep, option data from Polygon; valuations, scores and the Wheel Score by GLS Equity's models, run nightly. Prices in USD; the close shown is the previous session's. Everything on this page is general information produced by automated models from third-party data - not a recommendation to buy, sell or trade any security or option, and not financial advice. Past performance is not indicative of future results. GLS Equity provides data and tools, not financial advice.