Valuation Exelon Corporation

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 25/07/2026 +04			5-day change	1st Jan Change
47.53 ^USD	+0.53%		+2.75%	+9.04%

07-22	Morgan Stanley Adjusts Price Target on Exelon to $55 From $54, Maintains Equalweight Rating	MT
06-24	Morgan Stanley Adjusts Price Target on Exelon to $54 From $52, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	56,508	42,959	35,736	37,822	44,039	48,633	-	-
Change	-	-23.98%	-16.81%	5.84%	16.44%	10.43%	-	-
Enterprise Value (EV) ¹	97,743	82,036	79,299	84,114	93,493	102,990	106,774	110,502
Change	-	-16.07%	-3.34%	6.07%	11.15%	10.16%	3.67%	3.49%
P/E	33.2x	19.7x	15.3x	15.4x	16x	16.6x	15.6x	14.6x
PBR	1.64x	-	1.39x	1.4x	1.55x	1.59x	1.51x	1.44x
PEG	-	0.8x	2.23x	3.28x	1.4x	3.53x	2.33x	2.15x
Capitalization / Revenue	1.55x	2.25x	1.64x	1.64x	1.82x	1.91x	1.85x	1.79x
EV / Revenue	2.69x	4.3x	3.65x	3.65x	3.85x	4.05x	4.07x	4.06x
EV / EBITDA	11.4x	12.4x	10.5x	10.6x	10.6x	10.7x	10.3x	9.83x
EV / EBIT	38.8x	24.7x	19.7x	19.5x	18.2x	18.5x	17.7x	16.7x
EV / FCF	-19.7x	-36x	-29.3x	-55x	-41.1x	-121x	-150x	1,151x
FCF Yield	-5.08%	-2.78%	-3.41%	-1.82%	-2.43%	-0.83%	-0.67%	0.09%
Dividend per Share ²	1.53	1.35	1.44	1.52	1.6	1.684	1.772	1.859
Rate of return	2.65%	3.12%	4.01%	4.04%	3.67%	3.54%	3.73%	3.91%
EPS ²	1.74	2.19	2.34	2.45	2.73	2.858	3.05	3.257
Distribution rate	87.9%	61.6%	61.5%	62%	58.6%	58.9%	58.1%	57.1%
Net sales ¹	36,347	19,078	21,727	23,028	24,258	25,400	26,222	27,223
EBITDA ¹	8,558	6,642	7,529	7,913	8,785	9,604	10,370	11,237
EBIT ¹	2,522	3,317	4,023	4,319	5,145	5,569	6,033	6,612
Net income ¹	1,706	2,170	2,328	2,460	2,768	2,908	3,156	3,415
Net Debt ¹	41,235	39,077	43,563	46,292	49,454	54,356	58,141	61,869
Reference price ²	57.76	43.23	35.90	37.64	43.59	47.53	47.53	47.53
Nbr of stocks (in thousands)	978,318	993,742	995,437	1,004,834	1,010,290	1,023,208	-	-
Announcement Date	25/02/22	14/02/23	21/02/24	12/02/25	12/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXELON CORPORATION	16.63x	4.05x	10.72x	3.54%	48.63B
GE VERNOVA INC.	33.02x	5.6x	40.75x	0.2%	270B
NEXTERA ENERGY	22.44x	9.15x	16.53x	2.75%	187B
IBERDROLA, S.A.	20.76x	4.23x	11.57x	3.42%	154B
ENEL S.P.A.	13.76x	1.97x	6.91x	5.19%	113B
SOUTHERN COMPANY	21.73x	6.04x	13.33x	3.12%	110B
DUKE ENERGY CORPORATION	19.31x	5.76x	11.58x	3.36%	102B
CONSTELLATION ENERGY CORPORATION	22.37x	3.38x	13.27x	0.62%	97.97B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.19x	5.34x	12.84x	2.85%	73.75B
DOMINION ENERGY, INC.	19.72x	6.42x	13.83x	3.76%	62.53B
Average	21.09x	5.19x	15.13x	2.88%	121.95B
Weighted average by Cap.	22.99x	5.47x	18.82x	2.5%