Is Exelon undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Exelon Corp (EXC) is 49.36 USD. This Exelon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.44 USD, the upside of Exelon Corp is 11.10%. This means that Exelon is undervalued by 11.10%.
The range of the Intrinsic Value is 30.76 - 81.39 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.76 - 81.39 | 49.36 | 11.1% |
| DCF (Growth 10y) | 47.12 - 105.26 | 68.54 | 54.2% |
| DCF (EBITDA 5y) | 21.89 - 43.39 | 31.71 | -28.7% |
| DCF (EBITDA 10y) | 38.62 - 65.77 | 50.88 | 14.5% |
| Fair Value | 12.24 - 12.24 | 12.24 | -72.47% |
| P/E | 45.64 - 52.37 | 48.09 | 8.2% |
| EV/EBITDA | 16.53 - 47.97 | 32.89 | -26.0% |
| EPV | 112.60 - 154.29 | 133.45 | 200.3% |
| DDM - Stable | 25.86 - 54.45 | 40.16 | -9.6% |
| DDM - Multi | 34.43 - 54.91 | 42.20 | -5.0% |
| Market Cap (mil) | 44,671.98 |
| Beta | 0.12 |
| Outstanding shares (mil) | 1,005.22 |
| Enterprise Value (mil) | 90,963.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.33% |
| Cost of Debt | 4.54% |
| WACC | 5.11% |