InterContinental Hotels Group PLC
$33.28B- Market cap
- $26.35B
- Debt
- +$8.06B
- Cash
- −$1.13B
Capital structure 77% equity / 23% debt · EV / Revenue 6.41x · EV / EBITDA 43.85x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: IHG stock price vs XEL: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at XEL's multiple
Needs XEL P/E.
Implied fair value · at IHG's multiple
Needs EPS (TTM), IHG P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: IHG FY 2025 (ended Dec 31, 2025) · XEL FY 2018 (ended Dec 31, 2018). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 77% equity / 23% debt · EV / Revenue 6.41x · EV / EBITDA 43.85x
Complete market value, debt and cash evidence is required for enterprise value.
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
InterContinental Hotels Group PLC · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Xcel Energy Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Net debt / EBITDA
Leverage against operating earnings
9.14x
—
Cash and equivalents
Liquid reserves on the balance sheet
$1.13B
$147.00M
Total debt
Interest-bearing obligations outstanding
$8.06B
—
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
MARRIOTT INTERNATIONAL INC /MD/
IHG vs MAR
Hilton Worldwide Holdings Inc.
IHG vs HLT
CHOICE HOTELS INTERNATIONAL INC /DE
IHG vs CHH
WYNDHAM HOTELS & RESORTS, INC.
IHG vs WH
Hyatt Hotels Corp
IHG vs H
LAS VEGAS SANDS CORP
IHG vs LVS
NEXTERA ENERGY INC
IHG vs NEE
Duke Energy Corporation
IHG vs DUK
SOUTHERN CO
IHG vs SO
AMERICAN ELECTRIC POWER CO INC
IHG vs AEP
DOMINION ENERGY, INC
IHG vs D
EDISON INTERNATIONAL
IHG vs EIX
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.