|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.40 USD | +1.39% |
|
+3.47% | +8.74% |
| 06-24 | Morgan Stanley Adjusts Price Target on Exelon to $54 From $52, Maintains Equalweight Rating | MT |
| 06-16 | U.S. grid's $1 trillion problem could equal a $1 billion payout for power CEOs | 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 | 48,500 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | 10.13% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 101,881 | 105,767 | 109,326 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 8.97% | 3.81% | 3.37% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 16.6x | 15.5x | 14.6x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.59x | 1.51x | 1.44x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.65x | 2.26x | 2.15x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.91x | 1.85x | 1.78x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 4.01x | 4.04x | 4.02x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 10.6x | 10.2x | 9.8x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 18.4x | 17.5x | 16.6x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -120x | -149x | 1,116x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.83% | -0.67% | 0.09% |
| Dividend per Share 2 | 1.53 | 1.35 | 1.44 | 1.52 | 1.6 | 1.679 | 1.769 | 1.864 |
| Rate of return | 2.65% | 3.12% | 4.01% | 4.04% | 3.67% | 3.54% | 3.73% | 3.93% |
| EPS 2 | 1.74 | 2.19 | 2.34 | 2.45 | 2.73 | 2.854 | 3.05 | 3.257 |
| Distribution rate | 87.9% | 61.6% | 61.5% | 62% | 58.6% | 58.8% | 58% | 57.2% |
| Net sales 1 | 36,347 | 19,078 | 21,727 | 23,028 | 24,258 | 25,379 | 26,180 | 27,182 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,626 | 10,394 | 11,154 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,541 | 6,028 | 6,599 |
| Net income 1 | 1,706 | 2,170 | 2,328 | 2,460 | 2,768 | 2,907 | 3,156 | 3,415 |
| Net Debt 1 | 41,235 | 39,077 | 43,563 | 46,292 | 49,454 | 53,381 | 57,266 | 60,826 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 47.40 | 47.40 | 47.40 |
| Nbr of stocks (in thousands) | 978,318 | 993,742 | 995,437 | 1,004,834 | 1,010,290 | 1,023,208 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.61x | 4.01x | 10.58x | 3.54% | 48.5B | |
| 34.04x | 5.99x | 43.9x | 0.19% | 281B | |
| 22.12x | 9.27x | 15.33x | 2.79% | 185B | |
| 21.51x | 4.44x | 12.01x | 3.34% | 165B | |
| 14.02x | 1.98x | 6.96x | 5.1% | 116B | |
| 21.86x | 6.04x | 13.33x | 3.13% | 110B | |
| 19.03x | 5.72x | 11.41x | 3.41% | 100B | |
| 21.55x | 3.3x | 12.95x | 0.64% | 94.28B | |
| 21.76x | 5.41x | 13.02x | 2.79% | 75.46B | |
| 19.28x | 6.38x | 13.65x | 3.85% | 61.03B | |
| Average | 21.18x | 5.25x | 15.31x | 2.88% | 123.51B | |
| Weighted average by Cap. | 23.30x | 5.58x | 19.51x | 2.49% |
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
