The Discounted Cash Flow (DCF) valuation of Exelon Corp (EXC) is 46.17 USD. With the latest stock price at 36.87 USD, the upside of Exelon Corp based on DCF is 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.8% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.16 - 80.32 | 46.17 |
| Upside | -26.3% - 117.8% | 25.2% |