EXC
Exelon Corp
Price:  
43.13 
USD
Volume:  
3,602,323.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Exelon Intrinsic Value

18.20 %
Upside

What is the intrinsic value of Exelon?

As of 2025-07-05, the Intrinsic Value of Exelon Corp (EXC) is 50.98 USD. This Exelon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.13 USD, the upside of Exelon Corp is 18.20%.

The range of the Intrinsic Value is 31.46 - 84.92 USD

Is Exelon undervalued or overvalued?

Based on its market price of 43.13 USD and our intrinsic valuation, Exelon Corp (EXC) is undervalued by 18.20%.

43.13 USD
Stock Price
50.98 USD
Intrinsic Value
Intrinsic Value Details

Exelon Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.46 - 84.92 50.98 18.2%
DCF (Growth 10y) 51.54 - 115.51 74.96 73.8%
DCF (EBITDA 5y) 33.23 - 52.94 44.00 2.0%
DCF (EBITDA 10y) 52.27 - 79.00 66.24 53.6%
Fair Value 13.42 - 13.42 13.42 -68.88%
P/E 44.49 - 55.62 49.82 15.5%
EV/EBITDA 28.66 - 54.50 43.63 1.1%
EPV 109.43 - 152.29 130.86 203.4%
DDM - Stable 27.70 - 59.17 43.44 0.7%
DDM - Multi 35.91 - 58.37 44.36 2.8%

Exelon Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43,541.46
Beta -0.03
Outstanding shares (mil) 1,009.54
Enterprise Value (mil) 90,807.46
Market risk premium 4.60%
Cost of Equity 6.43%
Cost of Debt 4.54%
WACC 5.15%