|
Market Closed -
Nasdaq
23:00:00 14/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 42.72 USD | -1.02% |
|
-2.11% | -2.00% |
| 09-01 | Texas' halt on powering data centers reflects US reckoning over 'ghost' demand | RE |
| 08-26 | Exelon names Kleczynski chief financial officer | RE |
Company Valuation: Exelon Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 56,508 | 42,959 | 35,736 | 37,822 | 44,039 | 44,098 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | 0.13% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 97,081 | 100,981 | 104,519 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 3.84% | 4.02% | 3.5% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 15x | 14x | 13.1x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.43x | 1.36x | 1.29x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.61x | 1.93x | 1.92x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.73x | 1.68x | 1.61x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.8x | 3.84x | 3.82x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 10.1x | 9.72x | 9.29x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 17.4x | 16.7x | 15.7x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -1,001x | -156x | 769x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.1% | -0.64% | 0.13% |
| Dividend per Share 2 | 1.53 | 1.35 | 1.44 | 1.52 | 1.6 | 1.685 | 1.772 | 1.858 |
| Rate of return | 2.65% | 3.12% | 4.01% | 4.04% | 3.67% | 3.95% | 4.15% | 4.35% |
| EPS 2 | 1.74 | 2.19 | 2.34 | 2.45 | 2.73 | 2.843 | 3.05 | 3.258 |
| Distribution rate | 87.9% | 61.6% | 61.5% | 62% | 58.6% | 59.3% | 58.1% | 57% |
| Net sales 1 | 36,347 | 19,078 | 21,727 | 23,028 | 24,258 | 25,519 | 26,316 | 27,368 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,617 | 10,388 | 11,256 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,577 | 6,063 | 6,659 |
| Net income 1 | 1,706 | 2,170 | 2,328 | 2,460 | 2,768 | 2,901 | 3,157 | 3,411 |
| Net Debt 1 | 41,235 | 39,077 | 43,563 | 46,292 | 49,454 | 52,983 | 56,883 | 60,421 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 42.72 | 42.72 | 42.72 |
| Nbr of stocks (in thousands) | 978,318 | 993,742 | 995,437 | 1,004,834 | 1,010,290 | 1,032,254 | - | - |
| Announcement Date | 2/25/22 A | 2/14/23 A | 2/21/24 A | 2/12/25 A | 2/12/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.02x | 3.8x | 10.09x | 3.95% | 44.1B | |
| 28.43x | 4.77x | 34.7x | 0.23% | 233B | |
| 20.27x | 8.92x | 15.4x | 3.02% | 170B | |
| 19.43x | 4.03x | 11.1x | 3.68% | 148B | |
| 12.03x | 1.79x | 6.39x | 5.89% | 100B | |
| 20.82x | 3.24x | 13.14x | 0.65% | 93.74B | |
| 19.46x | 5.76x | 12.63x | 3.49% | 100B | |
| 17.64x | 5.51x | 11.1x | 3.66% | 92.8B | |
| 18.99x | 5.08x | 12.29x | 3.15% | 66.54B | |
| 17.98x | 6.14x | 12.9x | 4.14% | 56.69B | |
| Average | 19.01x | 4.90x | 13.97x | 3.18% | 110.49B | |
| Weighted average by Cap. | 20.48x | 5.11x | 16.75x | 2.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXC Stock
- Valuation Exelon Corporation
Select your edition
All financial news and data tailored to specific country editions
