Valuation Exelon Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-23 pm EST			5-day change	1st Jan Change
44.06 ^USD	-1.21%		-1.50%	+1.08%

Jan. 23	JPMorgan Adjusts Exelon Price Target to $48 From $47, Maintains Neutral Rating	MT
Jan. 21	Morgan Stanley Adjusts Price Target on Exelon to $51 From $49, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41,189	56,508	42,959	35,736	37,822	44,513	44,513	-
Change	-	37.19%	-23.98%	-16.81%	5.84%	17.69%	0%	-
Enterprise Value (EV) ¹	79,859	97,743	82,036	79,299	84,114	94,364	98,050	101,153
Change	-	22.39%	-16.07%	-3.34%	6.07%	12.19%	3.91%	3.16%
P/E ratio	21x	33.2x	19.7x	15.3x	15.4x	16.4x	15.5x	14.5x
PBR	1.26x	1.64x	-	1.39x	1.4x	1.56x	1.49x	1.42x
PEG	-	-2.5x	0.8x	2.23x	3.28x	1.75x	2.65x	2.09x
Capitalization / Revenue	1.25x	1.55x	2.25x	1.64x	1.64x	1.84x	1.77x	1.71x
EV / Revenue	2.42x	2.69x	4.3x	3.65x	3.65x	3.9x	3.9x	3.9x
EV / EBITDA	9.42x	11.4x	12.4x	10.5x	10.6x	10.8x	10.4x	10x
EV / EBIT	18.1x	38.8x	24.7x	19.7x	19.5x	18.8x	18.1x	17.4x
EV / FCF	-20.9x	-19.7x	-36x	-29.3x	-55x	-1,966x	-120x	-482x
FCF Yield	-4.77%	-5.08%	-2.78%	-3.41%	-1.82%	-0.05%	-0.83%	-0.21%
Dividend per Share ²	1.53	1.53	1.35	1.44	1.52	1.596	1.682	1.771
Rate of return	3.62%	2.65%	3.12%	4.01%	4.04%	3.62%	3.82%	4.02%
EPS ²	2.01	1.74	2.19	2.34	2.45	2.68	2.837	3.034
Distribution rate	76.1%	87.9%	61.6%	61.5%	62%	59.5%	59.3%	58.4%
Net sales ¹	33,039	36,347	19,078	21,727	23,028	24,219	25,132	25,965
EBITDA ¹	8,476	8,558	6,642	7,529	7,913	8,733	9,403	10,073
EBIT ¹	4,401	2,522	3,317	4,023	4,319	5,027	5,404	5,799
Net income ¹	1,963	1,706	2,170	2,328	2,460	2,689	2,885	3,133
Net Debt ¹	38,670	41,235	39,077	43,563	46,292	49,850	53,536	56,640
Reference price ²	42.22	57.76	43.23	35.90	37.64	44.06	44.06	44.06
Nbr of stocks (in thousands)	975,572	978,318	993,742	995,437	1,004,834	1,010,290	1,010,290	-
Announcement Date	2/24/21	2/25/22	2/14/23	2/21/24	2/12/25	-	-	-

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	16.44x	3.9x	10.8x	3.62%	44.51B
GE VERNOVA INC.	85.45x	4.54x	51.03x	0.15%	178B
NEXTERA ENERGY	24.2x	9.34x	16.1x	2.67%	177B
IBERDROLA, S.A.	19.01x	3.64x	10.55x	3.73%	142B
ENEL S.P.A.	13.33x	1.9x	6.53x	5.36%	107B
CONSTELLATION ENERGY CORPORATION	30.45x	4.55x	20.82x	0.54%	105B
SOUTHERN COMPANY	20.88x	5.85x	12.99x	3.37%	96.39B
DUKE ENERGY CORPORATION	18.59x	5.58x	11.48x	3.62%	91.32B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.62x	5.07x	12.35x	3.21%	62.29B
VISTRA CORP.	32.44x	3.62x	12.04x	0.58%	54.25B
Average	27.94x	4.80x	16.47x	2.68%	105.77B
Weighted average by Cap.	32.34x	5.12x	19.42x	2.56%