Exelon Corporation

US$45.62As of Sun 8 Nov 2026, 12:00 UTC

NASDAQ:EXCUtilities

Country USA

PE (Fwd) •••

TSR 10Y CAGR 10.29%

Div yield 3.68%

ROE 9.06%

Utilities (Regulated Electric)

Beta (5Y) 0.34

PE TTM 17.81

TSR TTM 2.55%

Mkt cap US$47.21B

ROIC 3.98%

SE Grade™

Value

Quality

Moat

Consensus

Reference

$45

(2.33%)

(82.86%)

Hold 4|0|4|3|2

TTM

FYE 31 Dec USD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

0.571

Revenue$B

5.189

5.521

5.832

6.036

6.405

6.604

6.998

7.436

7.998

8.246

0.623

5.18%

5.40%

9.10

Revenue growth%

20.86

21.70

21.65

22.15

23.26

22.58

24.61

25.84

22.89

24.29

9.96

24.29

22.73

15.31

Gross margin%

9.52

9.02

11.05

9.99

9.33

11.24

13.07

15.14

17.30

15.66

22.60

15.14

11.15

12.59

Operating margin%

11.73

10.66

12.71

15.70

14.79

12.90

14.87

14.46

13.82

14.25

28.86

14.25

14.04

2.81

Net margin%

8.11

6.75

5.16

4.87

6.29

8.91

10.36

8.02

10.96

13.32

16.16

10.36

8.07

25.52

P/E ratio (avg)x

17.18

18.30

19.39

19.88

22.77

25.15

28.93

31.70

30.34

34.98

36.82

30.34

23.96

9.911

EV/EBITx

28.29

25.93

25.75

26.66

27.26

29.51

28.03

26.93

24.73

25.95

32.77

26.93

26.80

3.49

FCF yield (avg)%

17.44

19.93

17.90

20.76

22.67

25.65

23.26

24.46

23.52

24.47

27.24

24.46

22.97

4.76

FCF margin%

6.40

7.06

9.52

7.72

9.80

11.43

12.92

13.32

11.18

13.35

21.88

12.92

10.49

0.916

FCF / Net incomex

1.439

1.691

1.931

2.169

2.146

2.280

2.369

2.606

2.911

3.077

1.390

2.606

2.225

25.45

ROIC%

18.70

16.65

15.24

12.70

13.62

12.43

12.60

15.19

16.07

14.12

26.23

14.12

14.66

3.38

Return on equity%

18.34

17.37

19.56

16.60

18.16

19.61

22.18

24.80

24.22

23.32

21.77

23.32

19.59

14.80

Return on assets%

10.84

10.28

12.53

9.94

11.84

9.01

8.91

7.62

7.56

7.32

28.16

7.62

9.47

3.78

EPS$

3.10

3.11

3.28

3.70

4.00

4.11

4.20

4.52

4.54

4.49

4.23

2.35%

4.96%

—

15.87

EPS growth%

25.87

23.94

21.60

20.67

21.46

23.25

20.34

22.40

20.52

22.91

26.10

22.40

22.00

1.22

Bookvalue per sh$

1.74

1.75

1.85

1.80

1.68

1.75

1.85

1.65

1.64

(1.77%)

(0.17%)

—

1.32

FCF per share$

3.14

3.06

3.20

3.13

3.44

3.34

3.57

3.17

2.91

2.75

0.82

(4.38%)

(0.42%)

—

3.94

Dividend per sh$

1.55

1.64

1.43

1.41

1.27

1.32

1.15

1.20

1.13

3.90

(4.41%)

(2.59%)

—

13.19

Div yield (avg)%

6.64

6.29

3.90

5.18

4.80

7.47

6.89

7.46

10.13

9.45

14.60

7.47

6.76

19.96

Payout ratio%

11.84

12.55

9.90

11.01

12.28

9.88

7.82

9.23

10.60

11.68

27.11

9.88

10.81

1.025

Shares (diluted)B

0.810

0.694

0.748

0.755

0.750

0.718

0.685

0.670

0.615

0.546

1.033

(6.15%)

(3.60%)

7.71

Buyback yield%

22.60

25.38

23.29

24.46

22.24

23.30

25.31

25.15

26.12

25.05

27.75

25.15

24.75

0.312

D/E ratiox

2.167

2.092

2.277

2.137

2.444

2.817

2.642

2.649

2.543

2.799

0.491

2.649

2.494

5.132

Enterprise value$B

1.363

1.328

1.341

1.261

1.214

1.180

1.171

1.261

1.251

1.201

9.286

(0.21%)

(1.76%)

5.459

LT debt$B

1.635

1.595

1.612

1.843

2.161

2.352

2.511

2.437

2.652

3.113

3.698

7.58%

6.45%

Peers (US$47.21B)

Cap (US$)

Entergy Corporation

52.82B

25.17x

Xcel Energy Inc.

51.14B

18.55x

Consolidated Edison…

44.00B

18.97x

Endesa, S.A.

50.41B

18.69x

Capital

TTM

10Y

Leveragex

7.534

(0.360)

(0.316)

EBIT/Intx

1.752

0.554

0.454

Own earn%

147.30

(28.97)

(52.85)

Sh yield%

20.90

32.61

31.22

Owners

Insiders/Inst%

4.25

48.95

Short interest%

4.48

SBC / revenue%

2.81

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

11–16

$1 testx

0.0

Incr. ROIC%

Exelon Corporation is a utility services holding company engaged in the energy distribution and transmission businesses in the United States, where it purchases electricity and natural gas for regulated retail sale, transmits and distributes electricity, and distributes natural gas to retail customers. Its customer base comprises residential, commercial, industrial, public authority and electric railroad customers.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$8.246B

5.40%

1.00×

Cost of revenue

$4.655B

5.30%

0.99×

Operating expenses

$1.657B

5.52%

1.01×