|
Real-time Estimate
Cboe BZX
05:29:49 29/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 44.66 USD | -0.09% |
|
+3.94% | +2.65% |
| 11:29pm | Jefferies Adjusts Exelon Price Target to $46 From $49 | MT |
| 27/10 | RBC Capital Adjusts Exelon Price Target to $46 From $48 | 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 | 46,142 | - | - |
| Change | - | -23.98% | -16.81% | 5.84% | 16.44% | 4.78% | - | - |
| Enterprise Value (EV) 1 | 97,743 | 82,036 | 79,299 | 84,114 | 93,493 | 98,968 | 102,979 | 106,618 |
| Change | - | -16.07% | -3.34% | 6.07% | 11.15% | 5.86% | 4.05% | 3.53% |
| P/E | 33.2x | 19.7x | 15.3x | 15.4x | 16x | 15.7x | 14.7x | 13.8x |
| PBR | 1.64x | - | 1.39x | 1.4x | 1.55x | 1.5x | 1.43x | 1.36x |
| PEG | - | 0.8x | 2.23x | 3.28x | 1.4x | 3.74x | 2.14x | 2x |
| Capitalization / Revenue | 1.55x | 2.25x | 1.64x | 1.64x | 1.82x | 1.81x | 1.75x | 1.69x |
| EV / Revenue | 2.69x | 4.3x | 3.65x | 3.65x | 3.85x | 3.88x | 3.92x | 3.9x |
| EV / EBITDA | 11.4x | 12.4x | 10.5x | 10.6x | 10.6x | 10.4x | 9.99x | 9.56x |
| EV / EBIT | 38.8x | 24.7x | 19.7x | 19.5x | 18.2x | 17.7x | 17x | 16x |
| EV / FCF | -19.7x | -36x | -29.3x | -55x | -41.1x | -811x | -152x | 978x |
| FCF Yield | -5.08% | -2.78% | -3.41% | -1.82% | -2.43% | -0.12% | -0.66% | 0.1% |
| Dividend per Share 2 | 1.53 | 1.35 | 1.44 | 1.52 | 1.6 | 1.682 | 1.769 | 1.854 |
| Rate of return | 2.65% | 3.12% | 4.01% | 4.04% | 3.67% | 3.76% | 3.96% | 4.15% |
| EPS 2 | 1.74 | 2.19 | 2.34 | 2.45 | 2.73 | 2.845 | 3.04 | 3.25 |
| Distribution rate | 87.9% | 61.6% | 61.5% | 62% | 58.6% | 59.1% | 58.2% | 57% |
| Net sales 1 | 36,347 | 19,078 | 21,727 | 23,028 | 24,258 | 25,507 | 26,296 | 27,334 |
| EBITDA 1 | 8,558 | 6,642 | 7,529 | 7,913 | 8,785 | 9,547 | 10,311 | 11,148 |
| EBIT 1 | 2,522 | 3,317 | 4,023 | 4,319 | 5,145 | 5,605 | 6,058 | 6,653 |
| Net income 1 | 1,706 | 2,170 | 2,328 | 2,460 | 2,768 | 2,908 | 3,155 | 3,409 |
| Net Debt 1 | 41,235 | 39,077 | 43,563 | 46,292 | 49,454 | 52,826 | 56,838 | 60,476 |
| Reference price 2 | 57.76 | 43.23 | 35.90 | 37.64 | 43.59 | 44.70 | 44.70 | 44.70 |
| Nbr of stocks (in thousands) | 978,318 | 993,742 | 995,437 | 1,004,834 | 1,010,290 | 1,032,254 | - | - |
| Announcement Date | 25/2/22 | 14/2/23 | 21/2/24 | 12/2/25 | 12/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.71x | 3.88x | 10.37x | 3.76% | 46.14B | |
| 29.42x | 4.89x | 35.72x | 0.22% | 238B | |
| 20.19x | 9.11x | 16.11x | 3.01% | 173B | |
| 20.78x | 4.43x | 12.19x | 3.32% | 163B | |
| 20.29x | 11.32x | 14.82x | 3.45% | 109B | |
| 21.07x | 5.94x | 13.04x | 3.28% | 107B | |
| 12.77x | 1.87x | 6.63x | 5.56% | 103B | |
| 18.47x | 5.63x | 11.34x | 3.49% | 97.31B | |
| 20.88x | 3.13x | 12.95x | 0.65% | 91.76B | |
| 20.25x | 5.23x | 12.69x | 2.94% | 70.93B | |
| Average | 19.98x | 5.54x | 14.59x | 2.97% | 119.96B | |
| Weighted average by Cap. | 21.30x | 5.76x | 17.22x | 2.67% |
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
