
Exelon Corp
NASDAQ:EXC

Intrinsic Value
The intrinsic value of one
EXC
stock under the Base Case scenario is
57.54
USD.
Compared to the current market price of 45.1 USD,
Exelon Corp
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Exelon Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Exelon Corp
Balance Sheet Decomposition
Exelon Corp
Current Assets | 8.8B |
Cash & Short-Term Investments | 1B |
Receivables | 4B |
Other Current Assets | 3.8B |
Non-Current Assets | 100.7B |
Long-Term Investments | 289m |
PP&E | 79.2B |
Intangibles | 6.6B |
Other Non-Current Assets | 14.6B |
Free Cash Flow Analysis
Exelon Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Exelon Corp
Revenue
|
23.7B
USD
|
Cost of Revenue
|
-8.8B
USD
|
Gross Profit
|
14.9B
USD
|
Operating Expenses
|
-10.2B
USD
|
Operating Income
|
4.7B
USD
|
Other Expenses
|
-2B
USD
|
Net Income
|
2.7B
USD
|
EXC Profitability Score
Profitability Due Diligence
Exelon Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Exelon Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
EXC Solvency Score
Solvency Due Diligence
Exelon Corp's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Exelon Corp's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXC Price Targets Summary
Exelon Corp
According to Wall Street analysts, the average 1-year price target for
EXC
is 48.93 USD
with a low forecast of 41.96 USD and a high forecast of 54.6 USD.
Dividends
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?
The intrinsic value of one
EXC
stock under the Base Case scenario is
57.54
USD.
Compared to the current market price of 45.1 USD,
Exelon Corp
is
Undervalued by 22%.