EXELON CORP (EXC)
Electric & Other Services Combined · Utilities · $47.7B
Intrinsic Value (Consensus)
$28.30
Current Price
$46.59
Margin of Safety
-39.3%
39.3% Above Intrinsic Value
Value: $28
Price: $47
Valuation Model Estimates
Current Price: $46.59
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$33.20
Earnings Power Value
$16.89
Relative Value (P/E)
$34.80
Dividend Discount Model
$5.06
Consensus Value
$28.30
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
F
34
Profitability
12/25
Strength
5/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Negative free cash flow — company is burning cash
Elevated debt — Debt/Equity ratio is 172%
Key Financials
- EPS (TTM)
- $1.74
- EPS (Forward)
- $1.77
- Book Value
- $28.15
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.1%
- Debt/Equity
- 172%
- Revenue Growth
- 5.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.2%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance