|
Market Closed -
Nasdaq
16:00:00 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 41.76 USD | +0.07% |
|
+2.53% | -4.20% |
| 10-02 | Exelon's ComEd, SunVest Energize Solar Project Near Illinois Airport | MT |
| 09-30 | Scotiabank Adjusts Price Target on Exelon to $44 From $47, Keeps Sector Perform Rating | MT |
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 | 43,107 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | -2.12% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 96,014 | 99,908 | 103,450 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 2.7% | 4.06% | 3.55% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 14.7x | 13.7x | 12.8x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.4x | 1.33x | 1.26x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.54x | 1.88x | 1.87x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.69x | 1.64x | 1.58x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.76x | 3.79x | 3.78x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 9.97x | 9.61x | 9.18x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 17.2x | 16.5x | 15.5x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -990x | -154x | 761x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.1% | -0.65% | 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% | 4.04% | 4.24% | 4.45% |
| 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 | 25,535 | 26,327 | 27,367 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,629 | 10,398 | 11,265 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,582 | 6,069 | 6,665 |
| 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 | 52,907 | 56,801 | 60,343 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 41.76 | 41.76 | 41.76 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.69x | 3.76x | 9.97x | 4.04% | 43.11B | |
| 32.95x | 5.52x | 40.3x | 0.2% | 268B | |
| 19.22x | 8.63x | 15.04x | 3.2% | 161B | |
| 20.56x | 4.26x | 11.71x | 3.43% | 154B | |
| 19.57x | 11.02x | 14.38x | 3.57% | 106B | |
| 23.8x | 3.54x | 14.39x | 0.57% | 106B | |
| 19.28x | 5.72x | 12.56x | 3.53% | 99.13B | |
| 12.19x | 1.82x | 6.44x | 5.82% | 98.52B | |
| 17.29x | 5.46x | 10.96x | 3.73% | 90.95B | |
| 19.08x | 5.1x | 12.32x | 3.13% | 66.86B | |
| Average | 19.86x | 5.48x | 14.81x | 3.12% | 119.35B | |
| Weighted average by Cap. | 22.01x | 5.71x | 18.60x | 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
