As of 2024-12-11, the Intrinsic Value of Exelon Corp (EXC) is
46.17 USD. This Exelon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.32 USD, the upside of Exelon Corp is
23.70%.
The range of the Intrinsic Value is 27.16 - 80.32 USD
46.17 USD
Intrinsic Value
Exelon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.16 - 80.32 |
46.17 |
23.7% |
| DCF (Growth 10y) |
40.46 - 100.08 |
61.84 |
65.7% |
| DCF (EBITDA 5y) |
30.78 - 44.51 |
36.17 |
-3.1% |
| DCF (EBITDA 10y) |
42.15 - 61.70 |
50.22 |
34.6% |
| Fair Value |
16.77 - 16.77 |
16.77 |
-55.05% |
| P/E |
47.01 - 59.80 |
52.21 |
39.9% |
| EV/EBITDA |
29.32 - 62.09 |
46.90 |
25.7% |
| EPV |
106.78 - 163.79 |
135.28 |
262.5% |
| DDM - Stable |
22.21 - 51.83 |
37.02 |
-0.8% |
| DDM - Multi |
31.31 - 55.63 |
39.95 |
7.1% |
Exelon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37,500.25 |
| Beta |
-0.23 |
| Outstanding shares (mil) |
1,004.83 |
| Enterprise Value (mil) |
82,960.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.41% |
| Cost of Debt |
4.54% |
| WACC |
5.05% |