As of 2025-07-20, the Intrinsic Value of Exelon Corp (EXC) is 51.14 USD. This Exelon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.40 USD, the upside of Exelon Corp is 17.80%.
The range of the Intrinsic Value is 31.59 - 85.14 USD
Based on its market price of 43.40 USD and our intrinsic valuation, Exelon Corp (EXC) is undervalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.59 - 85.14 | 51.14 | 17.8% |
| DCF (Growth 10y) | 51.71 - 115.79 | 75.17 | 73.2% |
| DCF (EBITDA 5y) | 33.48 - 53.44 | 44.61 | 2.8% |
| DCF (EBITDA 10y) | 52.57 - 79.57 | 66.91 | 54.2% |
| Fair Value | 13.42 - 13.42 | 13.42 | -69.07% |
| P/E | 45.19 - 57.12 | 50.75 | 16.9% |
| EV/EBITDA | 28.93 - 57.01 | 44.59 | 2.7% |
| EPV | 109.67 - 152.51 | 131.09 | 202.1% |
| DDM - Stable | 27.82 - 59.42 | 43.62 | 0.5% |
| DDM - Multi | 36.07 - 58.63 | 44.55 | 2.7% |
| Market Cap (mil) | 43,814.04 |
| Beta | -0.03 |
| Outstanding shares (mil) | 1,009.54 |
| Enterprise Value (mil) | 91,080.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.41% |
| Cost of Debt | 4.54% |
| WACC | 5.14% |