|
Market Closed -
Nasdaq
16:00:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 43.64 USD | -1.07% |
|
-0.66% | +0.11% |
| 09-01 | Texas' halt on powering data centers reflects US reckoning over 'ghost' demand | RE |
| 08-25 | Exelon names Kleczynski chief financial officer | RE |
Company Valuation: Exelon Corporation
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 | 45,048 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | 2.29% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 98,030 | 101,930 | 105,469 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 4.85% | 3.98% | 3.47% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 15.3x | 14.3x | 13.4x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.46x | 1.39x | 1.32x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.69x | 1.97x | 1.96x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.77x | 1.71x | 1.65x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.84x | 3.87x | 3.85x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 10.2x | 9.81x | 9.37x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 17.6x | 16.8x | 15.8x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -1,011x | -157x | 776x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.1% | -0.64% | 0.13% |
| Dividend per Share 2 | 1.53 | 1.35 | 1.44 | 1.52 | 1.6 | 1.685 | 1.772 | 1.858 |
| Rate of return | 2.65% | 3.12% | 4.01% | 4.04% | 3.67% | 3.86% | 4.06% | 4.26% |
| EPS 2 | 1.74 | 2.19 | 2.34 | 2.45 | 2.73 | 2.843 | 3.05 | 3.258 |
| Distribution rate | 87.9% | 61.6% | 61.5% | 62% | 58.6% | 59.3% | 58.1% | 57% |
| Net sales 1 | 36,347 | 19,078 | 21,727 | 23,028 | 24,258 | 25,519 | 26,316 | 27,368 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,617 | 10,388 | 11,256 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,577 | 6,063 | 6,659 |
| Net income 1 | 1,706 | 2,170 | 2,328 | 2,460 | 2,768 | 2,901 | 3,157 | 3,411 |
| Net Debt 1 | 41,235 | 39,077 | 43,563 | 46,292 | 49,454 | 52,983 | 56,883 | 60,421 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 43.64 | 43.64 | 43.64 |
| Nbr of stocks (in thousands) | 978,318 | 993,742 | 995,437 | 1,004,834 | 1,010,290 | 1,032,254 | - | - |
| Announcement Date | 2/25/22 | 2/14/23 | 2/21/24 | 2/12/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.35x | 3.84x | 10.19x | 3.86% | 45.05B | |
| 30.64x | 5.16x | 37.56x | 0.21% | 251B | |
| 20.72x | 9.04x | 15.45x | 2.95% | 174B | |
| 19.6x | 4.05x | 11.16x | 3.65% | 150B | |
| 23.53x | 3.58x | 14.55x | 0.57% | 106B | |
| 12.5x | 1.84x | 6.53x | 5.67% | 105B | |
| 19.71x | 5.8x | 12.72x | 3.45% | 101B | |
| 17.82x | 5.54x | 11.16x | 3.62% | 93.74B | |
| 19.35x | 5.13x | 12.41x | 3.09% | 67.78B | |
| 18.37x | 6.21x | 13.04x | 4.06% | 57.91B | |
| Average | 19.76x | 5.02x | 14.48x | 3.11% | 115.12B | |
| Weighted average by Cap. | 21.51x | 5.24x | 17.72x | 2.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXC Stock
- Valuation Exelon Corporation
Select your edition
All financial news and data tailored to specific country editions
