EXELON CORP (EXC)
Electric & Other Services Combined · Utilities · $35.6B
Intrinsic Value (Consensus)
$28.30
Current Price
$34.80
Margin of Safety
-18.7%
18.7% Above Intrinsic Value
Value: $28
Price: $35
Valuation Model Estimates
Current Price: $34.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance