Exelon Corp
NASDAQ:EXC

Watchlist Manager
Exelon Corp Logo
Exelon Corp
NASDAQ:EXC
Watchlist
Price: 43.385 USD -0.17%
Market Cap: 43.8B USD

Intrinsic Value

The intrinsic value of one EXC stock under the Base Case scenario is 60.042 USD. Compared to the current market price of 43.385 USD, Exelon Corp is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EXC Intrinsic Value
60.042 USD
Undervaluation 28%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Exelon Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about EXC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EXC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Exelon Corp.

Explain Valuation
Compare EXC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Exelon’s extensive nuclear fleet exposes it to a complex regulatory framework and potentially costly plant maintenance/upgrade requirements, which could pressure margins if new regulation or safety compliance expenses rise.

The company’s earnings may face volatility from shifting power market dynamics, as wholesale electricity prices remain sensitive to competition from cheap natural gas and renewables, eroding profitability of older generation assets.

With significant capital expenditure needs across its utilities, Exelon risks diluting shareholder returns if cost overruns or delays occur, potentially undermining its ability to maintain consistent dividend growth.

Bull Theses

Exelon’s leadership in nuclear power generation provides a reliable base load capacity and low emissions profile, positioning it well to benefit from any carbon pricing initiatives and the growing demand for cleaner energy solutions.

The company’s regulated utility operations offer a stable earnings foundation, with predictable rate-based returns that can help offset market-driven headwinds in wholesale power generation.

Exelon’s ongoing grid modernization initiatives and investments in advanced metering infrastructure and renewable integration could enhance operational efficiency and position the company for long-term growth in evolving energy markets.

Show More Less
How do you feel about EXC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Exelon Corp

Current Assets 9.2B
Cash & Short-Term Investments 1.5B
Receivables 4B
Other Current Assets 3.7B
Non-Current Assets 104.3B
Long-Term Investments 307m
PP&E 82.1B
Intangibles 6.6B
Other Non-Current Assets 15.3B
Current Liabilities 9.8B
Accounts Payable 3.2B
Accrued Liabilities 1.4B
Short-Term Debt 1.1B
Other Current Liabilities 4.1B
Non-Current Liabilities 75.6B
Long-Term Debt 46.7B
Other Non-Current Liabilities 28.9B
Efficiency

Free Cash Flow Analysis
Exelon Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Exelon Corp

Revenue
24.3B USD
Cost of Revenue
-9B USD
Gross Profit
15.3B USD
Operating Expenses
-10.2B USD
Operating Income
5.1B USD
Other Expenses
-2.2B USD
Net Income
2.8B USD
Fundamental Scores

EXC Profitability Score
Profitability Due Diligence

Exelon Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
51/100
Profitability
Score

Exelon Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

EXC Solvency Score
Solvency Due Diligence

Exelon Corp's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
25/100
Solvency
Score

Exelon Corp's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXC Price Targets Summary
Exelon Corp

Wall Street analysts forecast EXC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EXC is 50.119 USD with a low forecast of 39.39 USD and a high forecast of 59.85 USD.

Lowest
Price Target
39.39 USD
9% Downside
Average
Price Target
50.119 USD
16% Upside
Highest
Price Target
59.85 USD
38% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EXC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

EXC Insider Trading
Buy and sell transactions by insiders

EXC News

Other Videos
What is the Intrinsic Value of one EXC stock?

The intrinsic value of one EXC stock under the Base Case scenario is 60.042 USD.

Is EXC stock undervalued or overvalued?

Compared to the current market price of 43.385 USD, Exelon Corp is Undervalued by 28%.

Back to Top