Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: XEL stock price vs VALE: 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 VALE's multiple
Needs EPS (TTM), VALE P/E.
Implied fair value · at XEL's multiple
Needs EPS (TTM), 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) · VALE FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
15 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 56% equity / 44% debt · EV / Revenue 2.86x
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.
VALE S.A. · implied price per share
Five annual free-cash-flow observations are required for 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.
Cash and equivalents
Liquid reserves on the balance sheet
$147.00M
$7.37B
Total debt
Interest-bearing obligations outstanding
—
$52.18B
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
BHP Group Ltd
XEL vs BHP
FREEPORT-MCMORAN INC
XEL vs FCX
SOUTHERN COPPER CORP/
XEL vs SCCO
NEWMONT Corp /DE/
XEL vs NEM
TECK RESOURCES LTD
XEL vs TECK
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.
