image
Exelon Corporation EXC
Utilities - Regulated Electric - NASDAQ - US
Watchlist
$ 43.13
0.489 %
$ 43.5 B
Market Cap
16.03
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one EXC stock under the worst case scenario is HIDDEN Compared to the current market price of 43.1 USD, Exelon Corporation is HIDDEN

EXC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one EXC stock under the base case scenario is HIDDEN Compared to the current market price of 43.1 USD, Exelon Corporation is HIDDEN

EXC Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one EXC stock under the best case scenario is HIDDEN Compared to the current market price of 43.1 USD, Exelon Corporation is HIDDEN

EXC Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart EXC

image
1M 1%
6M 17%
1Y 27%
3Y 10%
5Y 93%
All
$48.0$48.0$46.0$46.0$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
23 B REVENUE
5.99%
Growth Rates
1Year 5.99%
3Years 8.68%
5Years -7.73%
7Years -5.23%
10Years -1.73%
4.32 B OPERATING INCOME
7.36%
Growth Rates
1Year 7.36%
3Years 17.21%
5Years -0.25%
7Years 0.20%
10Years 3.39%
2.46 B NET INCOME
5.67%
Growth Rates
1Year 5.67%
3Years 10.38%
5Years -4.07%
7Years -6.19%
10Years 3.06%
5.57 B OPERATING CASH FLOW
18.41%
Growth Rates
1Year 18.41%
3Years 22.74%
5Years -3.51%
7Years -4.15%
10Years 2.25%
-7.04 B INVESTING CASH FLOW
4.52%
Growth Rates
1Year 4.52%
3Years -28.52%
5Years 0.61%
7Years 1.71%
10Years -4.35%
1.31 B FINANCING CASH FLOW
-51.14%
Growth Rates
1Year -51.14%
3Years 20.04%
5Years 89.76%
7Years 7.96%
10Years 12.30%
6.71 B REVENUE
22.72%
Growth Rates
1Year 5.99%
3Years 8.68%
5Years -7.73%
7Years -5.23%
10Years -1.73%
1.54 B OPERATING INCOME
39.89%
Growth Rates
1Year 7.36%
3Years 17.21%
5Years -0.25%
7Years 0.20%
10Years 3.39%
908 M NET INCOME
40.34%
Growth Rates
1Year 5.67%
3Years 10.38%
5Years -4.07%
7Years -6.19%
10Years 3.06%
1.2 B OPERATING CASH FLOW
-15.85%
Growth Rates
1Year 18.41%
3Years 22.74%
5Years -3.51%
7Years -4.15%
10Years 2.25%
-1.94 B INVESTING CASH FLOW
-0.73%
Growth Rates
1Year 4.52%
3Years -28.52%
5Years 0.61%
7Years 1.71%
10Years -4.35%
1.38 B FINANCING CASH FLOW
565.87%
Growth Rates
1Year -51.14%
3Years 20.04%
5Years 89.76%
7Years 7.96%
10Years 12.30%
Balance Sheet Exelon Corporation
image
Current Assets 8.38 B
Cash & Short-Term Investments 357 M
Receivables 3.75 B
Other Current Assets 4.27 B
Non-Current Assets 99.4 B
Long-Term Investments 290 M
PP&E 78.2 B
Other Non-Current Assets 20.9 B
3.48 %3.96 %72.54 %19.42 %Total Assets$107.8b
Current Liabilities 9.61 B
Accounts Payable 2.99 B
Short-Term Debt 3.2 B
Other Current Liabilities 3.41 B
Non-Current Liabilities 71.3 B
Long-Term Debt 43.3 B
Other Non-Current Liabilities 27.9 B
3.70 %3.96 %4.22 %53.59 %34.52 %Total Liabilities$80.9b
EFFICIENCY
Earnings Waterfall Exelon Corporation
image
Revenue 23 B
Cost Of Revenue 13.2 B
Gross Profit 9.87 B
Operating Expenses 5.09 B
Operating Income 4.32 B
Other Expenses 1.86 B
Net Income 2.46 B
25b25b20b20b15b15b10b10b5b5b0023b(13b)10b(5b)4b(2b)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
42.88% GROSS MARGIN
42.88%
Averages
1Year 42.88%
3Years 42.02%
5Years 38.79%
7Years 35.95%
10Years 33.46%
18.76% OPERATING MARGIN
18.76%
Averages
1Year 18.76%
3Years 18.22%
5Years 16.31%
7Years 15.01%
10Years 14.27%
10.68% NET MARGIN
10.68%
Averages
1Year 10.68%
3Years 10.92%
5Years 9.64%
7Years 8.90%
10Years 8.49%
9.14% ROE
9.14%
Averages
1Year 9.14%
3Years 8.98%
5Years 7.59%
7Years 7.65%
10Years 7.94%
2.28% ROA
2.28%
Averages
1Year 2.28%
3Years 2.28%
5Years 1.93%
7Years 1.95%
10Years 2.03%
3.93% ROIC
3.93%
Averages
1Year 3.93%
3Years 3.57%
5Years 3.13%
7Years 3.14%
10Years 3.13%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Exelon Corporation
image
2b2b1b1b00(1b)(1b)(2b)(2b)(3b)(3b)(4b)(4b)(5b)(5b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 2.46 B
Depreciation & Amortization 2.92 B
Capital Expenditures -7.1 B
Stock-Based Compensation 0
Change in Working Capital 0
Others 191 M
Free Cash Flow -1.53 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Exelon Corporation
image
Wall Street analysts predict an average 1-year price target for EXC of $44.7 , with forecasts ranging from a low of $40 to a high of $47 .
EXC Lowest Price Target Wall Street Target
40 USD -7.26%
EXC Average Price Target Wall Street Target
44.7 USD 3.67%
EXC Highest Price Target Wall Street Target
47 USD 8.97%
Price
Max Price Target
Min Price Target
Average Price Target
48484646444442424040383836363434Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.87% DIVIDEND YIELD
0.4 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.221110.221110.233950.246080.258920.273180.273180.33750.360.380.40.221110.226820.233950.246080.258920.273180.273180.33750.360.380.40.221110.226820.233950.246080.258920.273180.273180.33750.360.380.221110.880.226820.900.233950.940.246080.980.258921.040.273181.090.273181.090.33751.350.361.440.381.520.802015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 17
6. Ownership
Insider Ownership Exelon Corporation
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
305 K USD 2
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Exelon to Announce Second Quarter Results on July 31 CHICAGO--(BUSINESS WIRE)--Exelon (Nasdaq: EXC) will hold its second quarter 2025 earnings conference call at 9:00 a.m. CT / 10:00 a.m. ET on Thursday, July 31, 2025. The conference call will be led by Exelon President and CEO, Calvin Butler, and Exelon Executive Vice President and CFO, Jeanne Jones. To listen to or view the upcoming earnings presentation, please access the live listen-only webcast here. The audio webcast link will also be available on the Investor Relations page and will be arc. businesswire.com - 2 weeks ago
ComEd Launches Expansion of Elk Grove Substation to Enhance Reliability, Support Evolving Business Needs CHICAGO--(BUSINESS WIRE)--ComEd today joined business and community leaders to break ground on a significant expansion of an electrical substation located in Elk Grove Village. The expansion of this substation is part of an 11 project, $1 billion capital investment, that will support economic growth, increased transmission capacity and bring enhanced reliability to serve existing customers and data centers in the growing northwest suburban business corridor and greater Western O'Hare region of. businesswire.com - 2 weeks ago
Utility Giant Exelon Grows Amid Surging Data Center Demand Exelon is seeing stronger energy demand, offering investors growth potential and reliable income. investors.com - 2 weeks ago
Exelon (EXC) Could Be a Great Choice Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Exelon (EXC) have what it takes? zacks.com - 2 weeks ago
Exelon: Strong Buy Amid Data Center Expansion And Regulatory Tailwinds Exelon sits at the intersection of a data center super-cycle and electrification, driving a multi-year re-rating opportunity not fully priced in. A $38bn capex plan, proactive funding, and visible regulatory support underpin a 7.4% rate-base CAGR and strong EBITDA growth through 2028. Balance sheet risk is de-risked, with 60% of equity needs secured and disciplined execution providing a strategic advantage versus peers. seekingalpha.com - 3 weeks ago
ComEd Appoints Melissa Washington as SVP of Governmental, Regulatory and External Affairs CHICAGO--(BUSINESS WIRE)--ComEd today announced Melissa Y. Washington, with more than two decades of experience in the industry and at Exelon, will be appointed to the role of senior vice president of Governmental, Regulatory and External Affairs (GREA) effective September 1, 2025. This key appointment will position ComEd to continue advancing work alongside key stakeholders, and to advocate for policies that will benefit northern Illinois customers and communities in the clean energy transitio. businesswire.com - 3 weeks ago
Exelon to Gain From Investments and Cost Management Initiatives EXC boosts its capital plan by 10%, targeting stronger utility operations and 7.4% rate-based growth by 2028. zacks.com - 3 weeks ago
Exelon: Buy Before Data Center Growth Picks Up Exelon offers a compelling blend of income and growth. It's well-positioned to benefit from surging electricity demand, particularly from data centers, supporting robust long-term growth. Exelon has strong grid reliability, a healthy balance sheet, and a well-covered dividend, making it attractive for conservative investors and retirees. seekingalpha.com - 3 weeks ago
“Commitment to Our Communities:” Exelon Steps in to Provide $50 Million Customer Relief Fund for Customers Struggling with Higher Energy Supply Costs CHICAGO--(BUSINESS WIRE)--Exelon (Nasdaq: EXC) today announced a $50 million Customer Relief Fund to help low- and middle-income (LMI) customers struggling as energy supply costs escalate this summer. Exelon's local energy companies – Atlantic City Electric, BGE, ComEd, Delmarva Power, PECO and Pepco – will join with trusted local nonprofits to determine customer eligibility and administer relief. Each nonprofit will receive a portion of the $50 million commitment as a one-time charitable contr. businesswire.com - 4 weeks ago
Are You Looking for a High-Growth Dividend Stock? Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Exelon (EXC) have what it takes? zacks.com - 1 month ago
ComEd Energy Efficiency Program Exceeds 2024 Goals of Saving Customers 13 Million MWhs of Electricity CHICAGO--(BUSINESS WIRE)--In 2024, the award-winning ComEd Energy Efficiency Program helped customers save over 13 million megawatt hours (MWhs) of electricity, surpassing state law requirements. Since 2012, installed energy-efficiency measures have continued to deliver savings. This resulted in nearly $1.3 billion in electric bill savings for customers last year, according to ComEd. The energy-saving results are based on an independent evaluation of the ComEd program conducted by Guidehouse, a. businesswire.com - 1 month ago
AES vs. Exelon: Which Renewable-Focused Utility Stock is a Better Player? Both AES and EXC offer promising opportunities as utilities with a strong renewable focus. zacks.com - 1 month ago
8. Profile Summary

Exelon Corporation EXC

image
COUNTRY US
INDUSTRY Regulated Electric
MARKET CAP $ 43.5 B
Dividend Yield 0.87%
Description Exelon Corporation, a utility services holding company, engages in the energy generation, delivery, and marketing businesses in the United States and Canada. It owns nuclear, fossil, wind, hydroelectric, biomass, and solar generating facilities. The company also sells electricity to wholesale and retail customers; and sells natural gas, renewable energy, and other energy-related products and services. Additionally, it is involved in the purchase and regulated retail sale of electricity and natural gas; and transmission and distribution of electricity, and distribution of natural gas to retail customers. Further, the company offers support services, including legal, human resources, information technology, financial, supply management, accounting, engineering, customer operations, distribution and transmission planning, asset management, system operations, and power procurement services. It serves distribution utilities, municipalities, cooperatives, and financial institutions, as well as commercial, industrial, governmental, and residential customers. Exelon Corporation was incorporated in 1999 and is headquartered in Chicago, Illinois.
Contact 10 South Dearborn Street, Chicago, IL, 60680-5379 https://www.exeloncorp.com
IPO Date May 2, 1973
Employees 20000
Officers Mr. Michael T. Brooks Senior Vice President & Chief Information Officer Mr. Andrew C. Plenge Vice President of Investor Relations Ms. Jeanne M. Jones Executive Vice President & Chief Financial Officer Ms. Colette D. Honorable Executive Vice President, Chief Legal Officer & Corporate Secretary Ms. Cynthia McCabe Senior Vice President & Chief Communications Officer Mr. Robert A. Kleczynski Senior Vice President, Corporate Controller & Tax and Principal Accounting Officer Ms. Jessica K. Hart Senior Vice President & Chief Investment Officer Mr. Michael A. Innocenzo Executive Vice President & Chief Operating Officer Mr. Calvin G. Butler Jr. Chief Executive Officer, President & Director Mr. David Andrew Glockner Executive Vice President of Compliance, Audit & Risk