|
Market Closed -
Sao Paulo
20:15:08 23/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 52.85 BRL | -3.38% |
|
-3.38% | -12.44% |
| 09-22 | Argus Adjusts Price Target on Exelon to $49 From $52, Maintains Buy Rating | MT |
| 09-18 | Morgan Stanley Adjusts Price Target on Exelon to $50 From $53, Keeps Equalweight Rating | MT |
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 | 42,002 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | -4.62% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 94,909 | 98,803 | 102,346 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 1.52% | 4.1% | 3.59% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 14.3x | 13.3x | 12.5x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.36x | 1.3x | 1.23x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.44x | 1.83x | 1.83x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.64x | 1.6x | 1.53x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.72x | 3.75x | 3.74x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 9.86x | 9.5x | 9.09x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 17x | 16.3x | 15.4x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -978x | -152x | 753x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.1% | -0.66% | 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% | 4.14% | 4.36% | 4.57% |
| 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 | 25,535 | 26,327 | 27,367 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,629 | 10,398 | 11,265 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,582 | 6,069 | 6,665 |
| 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 | 52,907 | 56,801 | 60,343 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 40.69 | 40.69 | 40.69 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.92x | 5.21x | 37.94x | 0.21% | 254B | |
| 19.13x | 8.62x | 14.79x | 3.21% | 161B | |
| 19.83x | 4.1x | 11.25x | 3.6% | 149B | |
| 12.13x | 1.81x | 6.42x | 5.85% | 99.79B | |
| 18.67x | 5.63x | 12.34x | 3.64% | 96.02B | |
| 20.77x | 3.23x | 13.13x | 0.65% | 93.49B | |
| 16.92x | 5.4x | 10.84x | 3.81% | 89.02B | |
| 18.4x | 4.99x | 12.08x | 3.25% | 64.46B | |
| 17.06x | 5.98x | 12.59x | 4.36% | 53.8B | |
| Average | 19.31x | 5.00x | 14.60x | 3.18% | 117.72B | |
| Weighted average by Cap. | 21.16x | 5.16x | 18.06x | 2.72% |
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
- E1XC34 Stock
- Valuation Exelon Corporation
Select your edition
All financial news and data tailored to specific country editions
