Leverage creeping up
NetDebt/EBITDA up to 208.2x (+146.8), interest coverage low at 0.2x, FCF margin -56.5pp to -93.5%
Read regulated utilities through rate-base growth, FFO quality, and balance-sheet resilience instead of generic FCF screens.
Utilities are contract-like businesses shaped by rate cases, capital intensity, and regulated returns. That means headline free cash flow can look weak even when the underlying economics are stable and dividend capacity is intact. The StatsAlpha(TM) utilities framework focuses on rate-base growth proxies, FFO-style cash generation, leverage tolerance, dividend durability, and monopoly-like moat characteristics. It is intended for informational analysis, not investment advice.
A quick read on where this framework looks strongest today.
Top slices selected from the strongest data already available for this industry.
Recurring storylines, tone distribution, and representative beats pulled from active companies inside this setup.
NetDebt/EBITDA up to 208.2x (+146.8), interest coverage low at 0.2x, FCF margin -56.5pp to -93.5%
NetDebt/EBITDA up to 91.3x (+70.3), interest coverage low at 2.8x, FCF margin -154.5pp to -178.7%
NetDebt/EBITDA at 14.6x, interest coverage down 0.7x to 0.1x, FCF margin -114.9pp to -204.8%
For informational purposes only. Not investment advice.
Metrics that recur most often across stronger operators in this framework.
Regulated Utilities
This framework uses all three Trade-Off Ledger axes with industry-specific weights.
Each axis sets a minimum evidence threshold. Higher coverage means the framework needs more supporting signals before the lens is treated as dependable.
Coverage thresholds and enabled metrics across the core trade-off axes.
Median and interquartile range across 127 companies in this framework.
Interquartile ranges show where the middle half of companies cluster, with the median pin marking the center of gravity for each pillar.
Scan the full company universe mapped into the Regulated Utilities framework using live search across company name, ticker, and industry.
| Company | Market Cap | Score | Price | Strongest Pillar |
|---|---|---|---|---|
|
GEV
GE Vernova Inc.
Utilities - Renewable
|
288.94B
|
68.8
Composite
|
$990.32
|
Profitability
75.4
|
|
Utilities - Regulated Electric
|
181.63B
|
54.7
Composite
|
$84.65
|
Valuation
72.4
|
|
Utilities - Regulated Electric
|
107.29B
|
47.2
Composite
|
$92.69
|
Valuation
71.5
|
|
Utilities - Regulated Electric
|
97.65B
|
49.4
Composite
|
$124.85
|
Valuation
69.9
|
|
Utilities - Renewable
|
89.54B
|
60.6
Composite
|
$269.89
|
Growth
83.1
|
|
Utilities - Regulated Electric
|
81.99B
|
58.0
Composite
|
$80.88
|
Profitability
69.4
|
|
Utilities - Regulated Electric
|
72.83B
|
44.7
Composite
|
$125.73
|
Valuation
70.5
|
|
SRE
DBA Sempra
Utilities - Diversified
|
61.85B
|
50.2
Composite
|
$83.88
|
Valuation
67.9
|
|
Utilities - Regulated Electric
|
61.56B
|
50.1
Composite
|
$24.52
|
Valuation
72.1
|
|
Utilities - Regulated Electric
|
61.08B
|
45.3
Composite
|
$67.39
|
Valuation
59.8
|
|
VST
Vistra Corp.
Utilities - Independent Power Producers
|
53.27B
|
63.7
Composite
|
$140.59
|
Growth
80.3
|
|
Utilities - Regulated Electric
|
52.17B
|
49.5
Composite
|
$107.18
|
Valuation
70.2
|
|
XEL
Xcel Energy Inc.
Utilities - Regulated Electric
|
49.33B
|
47.5
Composite
|
$78.07
|
Valuation
71.7
|
|
Utilities - Regulated Electric
|
47.46B
|
47.5
Composite
|
$45.61
|
Valuation
71.2
|
|
Utilities - Regulated Electric
|
41.31B
|
48.2
Composite
|
$107.98
|
Valuation
65.3
|
|
Utilities - Regulated Electric
|
39.95B
|
56.9
Composite
|
$75.66
|
Valuation
77.1
|
|
Utilities - Regulated Electric
|
37.83B
|
47.7
Composite
|
$17.46
|
Valuation
63.5
|
|
Utilities - Regulated Electric
|
37.42B
|
56.1
Composite
|
$107.63
|
Valuation
72.6
|
|
Utilities - Regulated Electric
|
31.49B
|
43.3
Composite
|
$139.87
|
Valuation
64.6
|
|
Utilities - Regulated Electric
|
30.93B
|
45.7
Composite
|
$108.84
|
Valuation
70.6
|
|
NRG
NRG Energy, Inc.
Utilities - Independent Power Producers
|
29.64B
|
46.4
Composite
|
$118.13
|
Growth
65.3
|
|
Utilities - Regulated Gas
|
29.16B
|
54.5
Composite
|
$170.19
|
Valuation
65.9
|
|
FTS
Fortis Inc.
Utilities - Regulated Electric
|
29.07B
|
49.0
Composite
|
$56.10
|
Valuation
70.4
|
|
Utilities - Regulated Electric
|
28.72B
|
50.1
Composite
|
$68.62
|
Valuation
69.3
|
|
Utilities - Regulated Electric
|
28.34B
|
42.1
Composite
|
$40.68
|
Valuation
70.6
|
|
Utilities - Regulated Electric
|
27.80B
|
54.7
Composite
|
$72.33
|
Valuation
75.0
|
|
Utilities - Regulated Electric
|
27.55B
|
45.7
Composite
|
$47.47
|
Valuation
70.5
|
|
PPL
PPL Corporation
Utilities - Regulated Electric
|
26.83B
|
49.7
Composite
|
$35.46
|
Valuation
69.8
|
|
Utilities - Regulated Water
|
25.75B
|
50.1
Composite
|
$135.31
|
Valuation
67.8
|
|
Utilities - Regulated Electric
|
23.17B
|
49.3
Composite
|
$71.03
|
Valuation
65.3
|
|
Utilities - Renewable
|
22.48B
|
51.6
Composite
|
$33.20
|
Valuation
63.6
|
|
NI
NiSource Inc
Utilities - Regulated Gas
|
22.37B
|
48.4
Composite
|
$42.61
|
Valuation
66.4
|
|
Utilities - Regulated Electric
|
19.72B
|
50.0
Composite
|
$69.37
|
Valuation
74.2
|
|
EVRG
Evergy, Inc.
Utilities - Regulated Electric
|
19.66B
|
42.0
Composite
|
$83.38
|
Valuation
61.2
|
|
Utilities - Regulated Water
|
19.48B
|
49.5
Composite
|
$5.31
|
Growth
69.4
|
|
Utilities - Independent Power Producers
|
18.41B
|
57.0
Composite
|
$347.71
|
Growth
70.4
|
|
Utilities - Diversified
|
17.27B
|
44.7
Composite
|
$39.04
|
Valuation
56.7
|
|
Utilities - Regulated Electric
|
15.62B
|
45.4
Composite
|
$12.49
|
Efficiency
55.1
|
|
Utilities - Regulated Electric
|
12.94B
|
40.0
Composite
|
$101.03
|
Valuation
57.8
|
|
Utilities - Renewable
|
12.16B
|
33.0
Composite
|
$33.74
|
Efficiency
52.8
|
|
Utilities - Renewable
|
11.35B
|
62.1
Composite
|
$84.82
|
Valuation
71.9
|
|
Utilities - Regulated Water
|
10.93B
|
53.7
Composite
|
$40.04
|
Valuation
71.9
|
|
Utilities - Diversified
|
10.50B
|
45.6
Composite
|
$14.73
|
Growth
66.0
|
|
CIG-C
Comp En De Mn Cemig
Utilities - Diversified
|
10.04B
|
44.5
Composite
|
$3.13
|
Profitability
51.5
|
|
OGE
OGE Energy Corp
Utilities - Regulated Electric
|
9.97B
|
40.4
Composite
|
$47.02
|
Valuation
58.9
|
|
Utilities - Diversified
|
8.71B
|
50.5
Composite
|
$11.55
|
Valuation
58.7
|
|
OKLO
Oklo Inc.
Utilities - Regulated Electric
|
8.57B
|
35.3
Composite
|
$48.42
|
Growth
51.3
|
|
CWEN-A
Clearway Energy, Inc.
Utilities - Renewable
|
8.31B
|
57.2
Composite
|
$40.43
|
Efficiency
82.4
|
|
IDA
IDACORP, Inc.
Utilities - Regulated Electric
|
8.20B
|
44.8
Composite
|
$141.84
|
Valuation
64.1
|
|
UGI
UGI Corporation
Utilities - Regulated Gas
|
7.73B
|
58.2
Composite
|
$34.18
|
Health
66.0
|
|
Utilities - Renewable
|
6.85B
|
57.0
Composite
|
$32.65
|
Efficiency
82.4
|
|
Utilities - Renewable
|
6.78B
|
57.0
Composite
|
$108.09
|
Valuation
68.2
|
|
Utilities - Regulated Electric
|
6.65B
|
48.7
Composite
|
$75.99
|
Growth
66.1
|
|
Utilities - Regulated Gas
|
6.60B
|
50.2
Composite
|
$92.09
|
Valuation
68.6
|
|
TXNM
TXNM Energy, Inc.
Utilities - Regulated Electric
|
6.24B
|
38.6
Composite
|
$57.60
|
Efficiency
64.1
|
|
ENIC
Enel Chile S.A.
Utilities - Regulated Electric
|
6.10B
|
47.1
Composite
|
$4.54
|
Valuation
65.9
|
|
Utilities - Diversified
|
6.07B
|
44.1
Composite
|
$2.10
|
Growth
51.6
|
|
Utilities - Regulated Electric
|
6.04B
|
44.3
Composite
|
$49.05
|
Efficiency
73.8
|
|
Utilities - Regulated Gas
|
5.84B
|
59.4
Composite
|
$55.02
|
Valuation
67.0
|
|
Utilities - Regulated Gas
|
5.58B
|
45.0
Composite
|
$74.65
|
Valuation
64.7
|
|
OGS
ONE Gas, Inc.
Utilities - Regulated Gas
|
4.95B
|
48.7
Composite
|
$80.22
|
Valuation
70.6
|
|
Utilities - Regulated Gas
|
4.82B
|
40.1
Composite
|
$39.46
|
Valuation
55.4
|
|
SR
Spire Inc.
Utilities - Regulated Gas
|
4.76B
|
53.5
Composite
|
$81.97
|
Valuation
66.3
|
|
Utilities - Independent Power Producers
|
4.69B
|
46.2
Composite
|
$82.36
|
Health
54.7
|
|
Utilities - Diversified
|
4.37B
|
43.2
Composite
|
$5.74
|
Valuation
63.5
|
|
Utilities - Regulated Electric
|
4.36B
|
51.2
Composite
|
$72.09
|
Valuation
76.1
|
|
Utilities - Independent Power Producers
|
4.31B
|
52.2
Composite
|
$12.43
|
Efficiency
75.6
|
|
Utilities - Diversified
|
3.69B
|
51.0
Composite
|
$93.79
|
Valuation
69.0
|
|
Utilities - Independent Power Producers
|
3.46B
|
49.3
Composite
|
$66.13
|
Growth
80.8
|
|
Utilities - Diversified
|
3.40B
|
50.5
Composite
|
$38.73
|
Valuation
76.5
|
|
Utilities - Regulated Water
|
3.29B
|
60.2
Composite
|
$87.39
|
Efficiency
78.0
|
|
FLNC
Fluence Energy, Inc.
Utilities - Renewable
|
3.09B
|
39.5
Composite
|
$13.20
|
Efficiency
43.0
|
|
Utilities - Regulated Gas
|
3.07B
|
52.3
Composite
|
$133.85
|
Valuation
68.2
|
|
Utilities - Regulated Water
|
3.04B
|
63.9
Composite
|
$17.40
|
Growth
78.3
|
|
MGEE
MGE Energy Inc.
Utilities - Regulated Electric
|
3.02B
|
51.4
Composite
|
$81.54
|
Valuation
68.4
|
|
Utilities - Regulated Water
|
2.94B
|
42.0
Composite
|
$50.53
|
Valuation
59.3
|
|
Utilities - Regulated Gas
|
2.65B
|
41.9
Composite
|
$23.85
|
Growth
79.1
|
|
Utilities - Regulated Electric
|
2.34B
|
36.6
Composite
|
$12.40
|
Valuation
56.6
|
|
Utilities - Renewable
|
2.24B
|
57.5
Composite
|
$6.17
|
Growth
78.2
|
|
CEPU
Central Puerto S.A.
Utilities - Regulated Electric
|
2.22B
|
53.3
Composite
|
$13.98
|
Growth
86.8
|
|
Utilities - Regulated Gas
|
2.09B
|
51.5
Composite
|
$50.47
|
Valuation
68.4
|
|
Utilities - Regulated Gas
|
1.20B
|
55.5
Composite
|
$17.71
|
Health
61.5
|
|
Utilities - Renewable
|
1.18B
|
54.6
Composite
|
$11.44
|
Profitability
57.4
|
|
Utilities - Regulated Electric
|
1.14B
|
46.6
Composite
|
$24.30
|
Growth
81.1
|
|
Utilities - Regulated Water
|
1.02B
|
48.4
Composite
|
$58.22
|
Valuation
71.5
|
|
Utilities - Diversified
|
947.76M
|
54.3
Composite
|
$53.73
|
Valuation
70.0
|
|
Utilities - Renewable
|
666.64M
|
36.0
Composite
|
$3.49
|
Health
50.6
|
|
Utilities - Regulated Water
|
491.00M
|
48.1
Composite
|
$31.70
|
Valuation
70.6
|
|
Utilities - Regulated Water
|
462.41M
|
51.3
Composite
|
$30.49
|
Valuation
76.4
|
|
Utilities - Regulated Electric
|
363.60M
|
38.3
Composite
|
$14.55
|
Health
55.6
|
|
OPAL
OPAL Fuels Inc.
Utilities - Regulated Gas
|
351.30M
|
45.1
Composite
|
$2.33
|
Valuation
66.8
|
|
Utilities - Regulated Water
|
350.20M
|
48.7
Composite
|
$34.66
|
Valuation
71.8
|
|
CDZI
Cadiz, Inc.
Utilities - Regulated Water
|
335.50M
|
31.6
Composite
|
$3.46
|
Health
50.8
|
|
Utilities - Regulated Water
|
257.91M
|
50.5
Composite
|
$10.83
|
Growth
61.0
|
|
RGCO
RGC Resources Inc.
Utilities - Regulated Gas
|
251.30M
|
56.6
Composite
|
$21.87
|
Valuation
74.9
|
|
ELLO
Ellomay Capital Ltd
Utilities - Renewable
|
250.80M
|
36.7
Composite
|
$19.65
|
Health
53.0
|
|
Utilities - Diversified
|
222.05M
|
41.1
Composite
|
$1.79
|
Efficiency
64.7
|
|
Utilities - Regulated Water
|
197.03M
|
43.4
Composite
|
$7.60
|
Efficiency
76.4
|
|
Utilities - Regulated Gas
|
110.60M
|
17.8
Composite
|
$0.35
|
Valuation
30.8
|
|
STEM
Stem, Inc.
Utilities - Renewable
|
63.50M
|
29.7
Composite
|
$5.88
|
Efficiency
52.5
|
|
Utilities - Renewable
|
56.22M
|
34.5
Composite
|
$6.94
|
Efficiency
57.1
|
|
NXXT
NextNRG, Inc.
Utilities - Renewable
|
55.10M
|
27.9
Composite
|
$0.29
|
Growth
46.5
|
|
Utilities - Renewable
|
50.30M
|
42.5
Composite
|
$1.34
|
Profitability
62.5
|
|
Utilities - Renewable
|
8.47M
|
34.2
Composite
|
$2.43
|
Growth
51.8
|
|
CREG
Smart Powerr Corp.
Utilities - Renewable
|
2.12M
|
44.2
Composite
|
$0.22
|
Efficiency
65.5
|
|
Utilities - Renewable
|
1.89M
|
27.1
Composite
|
$0.38
|
Efficiency
51.5
|
|
ALE
Allete, Inc.
Utilities - Diversified
|
-
|
30.0
Composite
|
-
|
Efficiency
40.8
|
|
AMPS
Altus Power, Inc.
Utilities - Renewable
|
-
|
0.0
Composite
|
-
|
No pillar score
-
|
|
AGR
Avangrid, Inc.
Utilities - Regulated Electric
|
-
|
64.5
Composite
|
-
|
Valuation
100.0
|
|
Utilities - Diversified
|
-
|
38.6
Composite
|
$16.96
|
Growth
57.5
|
|
Utilities - Diversified
|
-
|
38.6
Composite
|
$17.87
|
Growth
57.5
|
|
Utilities - Renewable
|
-
|
47.1
Composite
|
$16.97
|
Profitability
54.1
|
|
Utilities - Regulated Water
|
-
|
26.9
Composite
|
$22.33
|
Health
50.8
|
|
Utilities - Renewable
|
-
|
0.0
Composite
|
-
|
No pillar score
-
|
|
Utilities - Renewable
|
-
|
38.5
Composite
|
-
|
Efficiency
79.1
|
|
Utilities - Regulated Electric
|
-
|
41.6
Composite
|
$16.54
|
Valuation
72.9
|
|
Utilities - Diversified
|
-
|
36.5
Composite
|
-
|
Health
51.0
|
|
Utilities - Regulated Electric
|
-
|
42.6
Composite
|
$23.52
|
Growth
53.3
|
|
HTOOW
Fusion Fuel Green PLC
Utilities - Renewable
|
-
|
36.7
Composite
|
-
|
Growth
59.1
|
|
Utilities - Renewable
|
-
|
0.0
Composite
|
-
|
No pillar score
-
|
|
Utilities - Regulated Electric
|
-
|
0.0
Composite
|
-
|
No pillar score
-
|
|
Utilities - Regulated Electric
|
-
|
49.3
Composite
|
$48.29
|
Valuation
93.0
|
|
Utilities - Regulated Electric
|
-
|
49.3
Composite
|
$52.43
|
Valuation
93.0
|
|
Utilities - Renewable
|
-
|
54.7
Composite
|
$0.00
|
Profitability
65.1
|
|
SJW
SJW Group
Utilities - Regulated Water
|
-
|
0.0
Composite
|
-
|
No pillar score
-
|
|
Utilities - Regulated Gas
|
-
|
37.8
Composite
|
$25.00
|
Valuation
100.0
|
|
Utilities - Regulated Electric
|
-
|
48.6
Composite
|
$25.62
|
Health
62.4
|
Try a broader company name, ticker, sector, or industry keyword.
This framework combines industry-specific diagnostics, moat context, and peer benchmarks so each signal stays grounded in how this business model actually compounds.
We group regulated electric, gas, water, diversified utility, renewable, and independent power businesses into a separate framework because their economics are defined by regulated returns on capital rather than competitive volume growth. The money-flow engine rebuilds the story around revenue stability, EBITDA, net income, and especially FFO-style cash generation, debt service, and dividend support.
The trade-off and moat layers mirror that logic. Asset growth stands in as a rate-base proxy, ROE and cash conversion are treated as profitability anchors, and safety tolerates more leverage than a generic industrial framework as long as debt service remains strong. The StatsAlpha(TM) moat model emphasizes regulatory franchise, rate-base return quality, dividend sustainability, capital-structure discipline, operating efficiency, and essential-service resilience.
On valuation, the current defaults still sit in the broader corporate DCF family, but with lower discount rates, slower growth, and regulated-margin assumptions. So this profile should be read as a utility-native operating and risk framework paired with conservative DCF-style valuation defaults. This framework is for informational purposes only, not investment advice.
Each layer answers a different question: where value is created, what protects it, and how execution compares with the rest of the coverage set.
Benchmarks and narrative cues are meant to clarify what the framework is seeing in the data. They are not investment advice.
Coverage starts with the companies that actually operate inside this business model, so peer comparisons stay relevant instead of generic.
The Regulated Utilities layer isolates the cash-flow mechanics, capital demands, and operating risk that matter most for this industry.
We then layer in Regulated Utilities, pillar ranges, and peer leaders to show what strong execution looks like relative to the broader cohort.