US · EXC
Exelon Corporation
- Sector
- Utilities · Regulated Electric
- Headquarters
- Chicago, IL 60680-5379
- Website
- exeloncorp.com
Price · as of 2025-12-31
$46.50
Market cap 50.6B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.18 | -17.89% |
| Intrinsic Value(DCF) | $23.42 | -49.63% |
| Graham-Dodd Method(GD) | $11.63 | -75% |
| Graham Formula(GF) | $36.40 | -21.72% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.51 | $31.82 | $10.76 | $5.04 | $40.67 |
| 2012 | $14.49 | $19.56 | $0.00 | $0.00 | $42.02 |
| 2013 | $14.00 | $17.30 | $19.79 | $11.64 | $27.85 |
| 2014 | $15.76 | $15.96 | $38.26 | $14.04 | $33.76 |
| 2015 | $17.58 | $25.21 | $7.96 | $20.10 | $38.77 |
| 2016 | $18.91 | $20.33 | $3.23 | $7.94 | $17.49 |
| 2017 | $20.43 | $24.14 | $5.02 | $24.85 | $59.02 |
| 2018 | $27.43 | $25.50 | $0.00 | $14.62 | $31.61 |
| 2019 | $26.20 | $18.09 | $7.04 | $19.64 | $12.41 |
| 2020 | $25.70 | $18.21 | $5.43 | $13.67 | $8.66 |
| 2021 | $38.11 | $23.75 | $8.69 | $14.13 | $0.00 |
| 2022 | $36.24 | $28.22 | $3.36 | $9.08 | $31.37 |
| 2023 | $34.60 | $31.31 | $6.37 | $9.31 | $49.86 |
| 2024 | $41.98 | $34.51 | $5.18 | $9.70 | $34.02 |
| 2025 | $49.17 | $38.18 | $5.39 | $11.62 | $36.40 |
AI valuation
Our deep-learning model estimates Exelon Corporation's (EXC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.18
- Current price
- $46.50
- AI upside
- -17.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$23.42
-49.63% upside
Graham-Dodd
$11.63
-75% upside
Graham Formula
$36.40
-21.72% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EXC | Exelon Corporation | $46.50 | 50.6B | -18% | -50% | -75% | -22% | 17.96 | 1.73 | 2.05 | 11.28 | 151.72 | 2.24 | 27.92% | 21.21% | 11.41% | 9.94% | 5.71% | 2.47% | 1.76 | 2.42 | 0.92 | 0.60 | 5.62 | 1184.00% | 534.00% | 4889.00% | -4.58% | 0.61 | -3.01% | 3.25% | 58.40% | 3.25% | 19.27 | -43.57 | 4.09 | 0.78 |
| AEP | American Electric Power C… | $133.82 | 72.38B | -5% | -51% | -73% | -12% | 19.32 | 2.22 | 3.18 | 13.53 | 99.82 | 2.23 | 31.81% | 24.33% | 16.43% | 12.33% | 6.69% | 3.25% | 1.61 | 2.61 | 0.45 | 0.25 | 5.69 | 1935.00% | 937.00% | 224.00% | 9.85% | 0.52 | 8.90% | 2.90% | 56.10% | 2.90% | 22.44 | 17.45 | 5.46 | 0.93 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| CNP | CenterPoint Energy, Inc. | $43.50 | 28.4B | -22% | -56% | -85% | -41% | 26.90 | 2.54 | 3.02 | 13.97 | 2125.27 | 3.72 | 28.71% | 22.55% | 11.24% | 9.64% | 5.45% | 2.29% | 2.12 | 2.34 | 0.91 | 0.32 | 6.42 | 127.00% | 826.00% | 42.00% | -8.42% | 0.40 | -7.30% | 2.03% | 54.60% | 2.03% | 24.36 | -21.56 | 5.49 | 0.84 |
| D | Dominion Energy, Inc. | $63.14 | 53.92B | +3% | -49% | -89% | +21% | 17.57 | 1.85 | 3.26 | 12.79 | 42.45 | 2.32 | 49.02% | 26.74% | 18.16% | 10.88% | 5.14% | 2.81% | 1.68 | 2.18 | 0.77 | 0.35 | 6.07 | 4139.00% | 1416.00% | -174.00% | -13.52% | 0.51 | -9.94% | 4.23% | 74.30% | 4.23% | 23.23 | -14.09 | 6.21 | 0.66 |
| DUK | Duke Energy Corporation | $130.85 | 101.76B | -12% | -60% | -43% | -31% | 20.17 | 1.97 | 3.17 | 12.31 | 191.94 | 3.12 | 31.56% | 26.61% | 15.41% | 9.95% | 5.49% | 2.65% | 1.75 | 2.36 | 0.55 | 0.21 | 5.78 | 1051.00% | 619.00% | 2558750.00% | 12.06% | 0.59 | 8.89% | 0.00% | 0.00% | 0.00% | 22.49 | 15.64 | 5.98 | 0.72 |
| ED | Consolidated Edison, Inc. | $112.52 | 40.61B | -15% | -57% | -59% | -7% | 21.01 | 1.66 | 2.37 | 10.92 | 275.27 | 1.68 | 62.02% | 17.32% | 11.96% | 8.26% | 4.58% | 2.63% | 1.19 | 2.38 | 1.02 | 0.83 | 4.41 | 763.00% | 1089.00% | -10311.00% | 0.09% | 0.73 | 0.07% | 2.91% | 61.20% | 2.91% | 22.92 | 1865.95 | 3.97 | 1.11 |
| EIX | Edison International | $74.74 | 28.76B | +43% | +25% | -32% | +177% | 6.09 | 1.63 | 1.48 | 8.62 | 2.45 | 1.63 | 57.83% | 36.72% | 23.59% | 28.37% | 9.72% | 5.23% | 2.42 | 4.61 | 0.73 | 0.27 | 5.15 | 24894.00% | 976.00% | 317.00% | -2.50% | 0.55 | -1.26% | 4.81% | 29.30% | 10.73% | 10.02 | -99.42 | 3.68 | 0.81 |
| ETR | Entergy Corporation | $107.11 | 48.52B | -26% | -54% | -80% | -37% | 26.81 | 2.75 | 3.64 | 12.39 | 44.98 | 2.81 | 29.91% | 23.59% | 13.70% | 10.84% | 5.30% | 2.57% | 1.80 | 2.28 | 0.73 | 0.44 | 5.03 | 5959.00% | 898.00% | 8841.00% | -5.92% | 0.66 | -6.21% | 2.32% | 62.10% | 2.32% | 24.93 | -27.28 | 5.88 | 1.05 |
| EVRG | Evergy, Inc. | $83.66 | 19.27B | -22% | -58% | -85% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| FE | FirstEnergy Corp. | $51.16 | 29.55B | -7% | -9% | — | -16% | 23.14 | 2.35 | 1.95 | 12.85 | 655.73 | 4.27 | 54.77% | 18.77% | 8.42% | 10.18% | 6.07% | 2.35% | 2.16 | 2.49 | 0.57 | 0.40 | 6.15 | 353.00% | 1201.00% | -1176.00% | -3.42% | 0.70 | -2.64% | 3.45% | 79.90% | 3.45% | 19.90 | -56.11 | 3.74 | 0.81 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| NEE | NextEra Energy, Inc. | $93.77 | 195.37B | -24% | -56% | -93% | -35% | 36.32 | 3.55 | 7.05 | 17.72 | — | 4.20 | 62.80% | 30.14% | 24.87% | 10.18% | 5.95% | 2.65% | 1.75 | 1.81 | 0.60 | 0.38 | 5.74 | -237.00% | 1100.00% | -35539.00% | -6.26% | 0.55 | -8.71% | 2.42% | 87.80% | 2.42% | 34.60 | -23.63 | 10.43 | 1.23 |
| PEG | Public Service Enterprise… | $86.07 | 42.96B | +2% | -42% | -80% | +26% | 19.97 | 2.48 | 3.47 | 14.27 | 105.54 | 2.48 | 69.00% | 24.49% | 17.35% | 12.76% | 6.64% | 7.71% | 1.42 | 2.97 | 0.02 | 0.48 | 5.17 | 1893.00% | 1825.00% | -12606.00% | 0.77% | 0.41 | 0.81% | 2.98% | 59.60% | 2.98% | 22.19 | 203.49 | 5.44 | 319.87 |
| PNW | Pinnacle West Capital Cor… | $100.30 | 12B | +4% | -60% | -68% | -38% | 19.52 | 1.71 | 2.25 | 14.02 | — | 1.86 | 25.41% | 20.94% | 11.55% | 8.93% | 4.48% | 2.13% | 2.53 | 2.65 | 0.49 | 0.24 | 8.38 | -363.00% | 420.00% | 2818.00% | -6.81% | 0.57 | -3.84% | 3.51% | 68.60% | 3.51% | 26.71 | -36.45 | 5.59 | 0.69 |
| PPL | PPL Corporation | $38.98 | 29.29B | -47% | -55% | -77% | -40% | 24.31 | 1.93 | 3.17 | 12.74 | 72.94 | 2.33 | 39.05% | 23.57% | 13.06% | 8.14% | 5.37% | 2.73% | 1.30 | 2.64 | 0.86 | 0.63 | 4.96 | 3333.00% | 685.00% | 20129.00% | -4.89% | 0.58 | -4.40% | 2.77% | 67.30% | 2.77% | 22.02 | -33.50 | 5.19 | 1.00 |
| SO | The Southern Company | $97.38 | 107.23B | -18% | -56% | -93% | -26% | 25.71 | 2.98 | 3.63 | 11.96 | — | 3.51 | 29.81% | 24.60% | 14.69% | 12.05% | 6.11% | 2.77% | 1.83 | 2.20 | 0.65 | 0.34 | 4.48 | -175.00% | 1059.00% | -53097.00% | -3.35% | 0.58 | -3.62% | 2.81% | 72.30% | 3.77% | 23.58 | -47.75 | 5.80 | 0.98 |
| WEC | WEC Energy Group, Inc. | $116.96 | 38.07B | -10% | -54% | -97% | -12% | 24.40 | 2.78 | 3.87 | 14.88 | — | 3.79 | 50.55% | 24.23% | 15.90% | 11.93% | 6.43% | 3.15% | 1.64 | 2.65 | 0.47 | 0.34 | 5.51 | 0.00% | 1396.00% | -33652.00% | -2.68% | 0.55 | -2.97% | 3.02% | 73.80% | 3.03% | 25.36 | -59.13 | 6.15 | 1.10 |
About Exelon Corporation
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.
- CEO
- Calvin G. Butler Jr.
- Employees
- 20K
- Beta
- 0.57
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($23.42 ÷ $46.50) − 1 = -49.63% (DCF, example).