EXC
Exelon Corp
Price:  
47.37 
USD
Volume:  
7,380,400.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Exelon WACC - Weighted Average Cost of Capital

The WACC of Exelon Corp (EXC) is 5.2%.

The Cost of Equity of Exelon Corp (EXC) is 6.40%.
The Cost of Debt of Exelon Corp (EXC) is 4.55%.

Range Selected
Cost of equity 5.60% - 7.20% 6.40%
Tax rate 11.40% - 14.10% 12.75%
Cost of debt 4.00% - 5.10% 4.55%
WACC 4.6% - 5.8% 5.2%
WACC

Exelon WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.37 0.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 7.20%
Tax rate 11.40% 14.10%
Debt/Equity ratio 0.98 0.98
Cost of debt 4.00% 5.10%
After-tax WACC 4.6% 5.8%
Selected WACC 5.2%