As of 2025-05-11, the Intrinsic Value of Exelon Corp (EXC) is 50.26 USD. This Exelon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.21 USD, the upside of Exelon Corp is 11.2%.

The range of the Intrinsic Value is 31.26 - 82.86 USD.

Is Exelon undervalued or overvalued?

Based on its market price of 45.21 USD and our intrinsic valuation, Exelon Corp (EXC) is undervalued by 11.2%.

45.21 USD

Stock Price

50.26 USD

Intrinsic Value

Intrinsic Value Details

Exelon Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	31.26 - 82.86	50.26	11.2%
DCF (Growth Exit 10Y)	51.28 - 112.91	74.03	63.8%
DCF (EBITDA Exit 5Y)	34.32 - 53.46	45.05	-0.4%
DCF (EBITDA Exit 10Y)	53.32 - 79.29	67.18	48.6%
Peter Lynch Fair Value	13.42 - 13.42	13.42	-70.31%
P/E Multiples	46.98 - 57.18	51.39	13.7%
EV/EBITDA Multiples	30.01 - 57.76	45.55	0.8%
Earnings Power Value	109.07 - 150.2	129.64	186.7%
Dividend Discount Model - Stable	27.88 - 58.47	43.18	-4.5%
Dividend Discount Model - Multi Stages	36.15 - 57.66	44.33	-1.9%

Exelon Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Southern Co	73.59 - 156.76	104.71	15.9%
Duke Energy Corp	72.83 - 199.25	118.92	-1.2%
American Electric Power Company Inc	70.91 - 305.9	134.42	28.4%
Xcel Energy Inc	41.35 - 177.56	78.89	11.7%
PG&E Corp	10.59 - 37.05	20.10	17.4%
Entergy Corp	42.34 - 404.6	107.01	29.1%
FirstEnergy Corp	29.27 - 85.53	49.12	15.6%
Eversource Energy	30 - 239.71	81.31	29.1%
Edison International	37.81 - 112.89	66.49	18.3%
Avangrid Inc	10.47 - 240.33	42.80	18.8%

Exelon Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	45,641
Beta	-0.01
Outstanding shares (mil)	1,010
Enterprise Value (mil)	92,907

Market risk premium	5.1%
Cost of Equity	6.4%
Cost of Debt	4.55%
WACC	5.2%