EN DE

Exelon Corporation (EXC) Fair Value & Analysis

Utilities · US · Market cap $47.9B

EC Exelon Corporation logo Exelon Corporation EXC · US
Price$45.60
Fair Value$37.60
Upside-17.5%
Quality41/100
Watch Exelon Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 11.2% net margin
High debt · negative free cash flow
3.49% dividend yield
Mixed vs. peers (7/14)
Moderate moat 54/100
Evidence: High Range $26.55 – $57.49 Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from $41.78 to $37.60 (−10.0%) since Jul 15, 2026. Share price −2.8% over the past month.

Below-average quality, and screening another 18% overvalued on our models.

What matters now

  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range ($26.55 to $57.49) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$49.82 $25.55 Fair Value $37.60 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $25.55 – $49.82 · fair‑value band $26.55 – $57.49 · the $45.60 price screens above the $37.60 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Exelon Corporation (EXC) currently trades at $45.60, while our model-based Fair Value estimate is $37.60, implying the stock looks roughly 17.5% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Exelon Corporation generated revenue of $24.8B at a net margin of 11.2%. Revenue grew 7.9% year over year. It earns a return on equity of 9.8%. Net debt stands at $49.4B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $26.55 (bear case) to $57.49 (bull case); at $45.60, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -27% fair-value upside, at -18%, EXC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $24.61 $27.13 $37.74 76
ROIC Compounder $4.59 $10.86 72
Gordon GGM $14.51 $30.17 $47.86 70
All 16 models by family
Earnings-Based
Graham-Dodd $18.40 $49.73 $65.14 54
Lynch FV $9.75 $13.93 $18.11 50
PEG = 1.0 $9.75 $13.93 $18.11 46
EPV $4.59 $10.86 59
Dividend Discount
Gordon GGM $14.51 $30.17 $47.86 70
DDM Multi-Stage $14.51 $22.62 $31.26 61
Multiples
P/E Multiple $36.52 $48.69 $60.87 63
P/S Multiple $34.49 $45.99 $57.49 58
P/B Multiple $34.49 $45.99 $57.49 55
EV/EBIT $10.96 $29.82 $48.67 53
EV/EBITDA $18.81 $40.28 $61.75 54
EV/Revenue $13.68 $31.46 43
Asset-Based
NCAV (Graham) $14.07 $18.86 $28.14 50
Economic Profit
Residual Income $24.61 $27.13 $37.74 76
ROIC Compounder $4.59 $10.86 72
Growth Earnings
Growth-Adj P/E $29.24 $41.78 $54.31 68

Widest divergence: Growth Earnings ($41.78) versus Economic Profit ($4.59). Highest evidence: Residual Income (76).

Notify me when EXC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $24.8B
Revenue growth (YoY) +7.9%
Net margin 11.2%
Return on equity 9.8%
Free cash flow −$2.3B FY2025
P/E ratio 16.7
More key figures
Operating margin 22.3%
EPS (TTM) $2.73
Dividend yield 3.6%
EPS growth (YoY) -0.3%
Net debt $49.4B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 38 · Market factors (momentum, volatility) 60

Profitability 28
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 73
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Exelon Corporation, a utility services holding company, engages in the energy distribution and transmission businesses in the United States. The company is involved in the purchase and regulated retail sale of electricity and natural gas; transmission and distribution of electricity; and distribution of natural gas to retail customers.

Full company description

Exelon Corporation, a utility services holding company, engages in the energy distribution and transmission businesses in the United States. The company is involved in the purchase and regulated retail sale of electricity and natural gas; transmission and distribution of electricity; and distribution of natural gas to retail customers. It serves residential, commercial, industrial, and public authorities and electric railroads customers. Exelon Corporation was incorporated in 1999 and is headquartered in Chicago, Illinois.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Exelon Corporation reported revenue of $24.3B in FY2025 versus $17.9B in FY2021, a compound +7.8%/yr. Reported net income was $2.8B in FY2025, compounding +12.9%/yr from FY2021.

Growth Quality 19/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$24.3B
Latest YoY
+5.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−6.0%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.4%
Revenue +7.8%/yr
FY21 $17.9B
FY22 $19.1B
FY23 $21.7B
FY24 $23.0B
FY25 $24.3B
Net income +12.9%/yr
FY21 $1.7B
FY22 $2.2B
FY23 $2.3B
FY24 $2.5B
FY25 $2.8B
Character of growth · EPS growth decomposed (2014-2025) +3.3 % p.a.
Revenue per share −3.9 pp

of which total revenue −2.7 pp · buybacks/dilution −1.2 pp

EBIT margin +5.4 pp
Tax rate +3.0 pp
Residual (interest, one-offs) −1.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

EXC screens 18% overvalued. Compare with NextEra Energy, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Exelon Corporation Fair Value". https://www.fairvalue-calculator.com/stock/EXC

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Utilities - Regulated Electric · 150 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 41 · Below median
Fair Value upside −18% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 3% · Below median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 22% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 3.5% · Above median
Debt / equity 1.66× · Higher than 75% of peers

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 16.7× · Cheaper than median
P/B 1.66× · Pricier than median
P/S (TTM) 1.93× · Pricier than median
EV/EBITDA 11.5× · Pricier than median
PEG 2.69× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 10 · sector 2
FUTURE 40 · sector 32
PAST 39 · sector 39
HEALTH 17 · sector 53
DIVIDEND 70 · sector 57

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $85.78 $32.94 -62%
The Southern Company SO $92.52 $58.81 -36%
Duke Energy Corporation DUK $123.19 $74.89 -39%
National Grid plc NGG 61,175 ARS 44,886 ARS -27%
NTPC Limited NTPC ₹339.45 ₹375.02 +10%
CEZ, a. s. CEZ 244.80 PLN 167.29 PLN -32%
Power Grid Corporation POWERGRID ₹269.45 ₹252.77 -6%
China National Nuclear Power Co 601985 ¥8.81 ¥6.73 -24%
CLP Holdings 0002 HK$77.90 HK$42.12 -46%
Tenaga Nasional Berhad 5347 14.58 MYR 14.72 MYR +1%

Compare Exelon Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Exelon Corporation (EXC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $37.60 versus a price of $45.60, about −18% (overvalued).
What is the fair value of EXC?
Our model-based fair value for Exelon Corporation is $37.60 (as of Aug 13, 2026), built from audited fundamentals. The current price is $45.60.
What is the quality score of EXC?
Exelon Corporation has a Quality Score of 41/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Exelon Corporation (EXC)?
Exelon Corporation reported trailing-twelve-month revenue of about $24.8B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of EXC?
The net profit margin of Exelon Corporation is about 11.2%, meaning it keeps roughly 11.2% of revenue as net income. Based on the latest reported figures.
Does Exelon Corporation pay a dividend?
Exelon Corporation currently shows a dividend yield of about 3.62% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Exelon Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.