Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: XEL stock price vs REYN: 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 REYN's multiple
Needs EPS (TTM), REYN P/E.
Implied fair value · at XEL's multiple
Needs XEL 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: XEL FY 2018 (ended Dec 31, 2018) · REYN FY 2025 (ended Dec 31, 2025). 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.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 74% equity / 26% debt · EV / Revenue 1.62x · EV / EBITDA 10.40x
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Xcel Energy Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
REYNOLDS CONSUMER PRODUCTS INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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.
Debt / equity
Total debt against shareholders' equity
—
0.70x
Net debt / EBITDA
Leverage against operating earnings
—
2.48x
Cash and equivalents
Liquid reserves on the balance sheet
$147.00M
$147.00M
Total debt
Interest-bearing obligations outstanding
—
$1.59B
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.
NEXTERA ENERGY INC
XEL vs NEE
Duke Energy Corporation
XEL vs DUK
SOUTHERN CO
XEL vs SO
AMERICAN ELECTRIC POWER CO INC
XEL vs AEP
DOMINION ENERGY, INC
XEL vs D
EDISON INTERNATIONAL
XEL vs EIX
BALL Corp
XEL vs BALL
GRAPHIC PACKAGING HOLDING CO
XEL vs GPK
SEALED AIR CORP/DE
XEL vs SEE
CLOROX CO /DE/
XEL vs CLX
Avery Dennison Corp
XEL vs AVY
SONOCO PRODUCTS CO
XEL vs SON
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.
