investorscraft@gmail.com

Intrinsic ValueExelon Corporation (0IJN.L)

Previous Close£44.38
Intrinsic Value
Upside potential
Previous Close
£44.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Exelon Corporation operates as a leading utility services holding company in the U.S. and Canada, specializing in energy generation, delivery, and marketing. Its diversified portfolio includes nuclear, fossil, wind, hydroelectric, biomass, and solar generating facilities, catering to wholesale and retail customers. The company also provides natural gas, renewable energy, and ancillary energy-related services, reinforcing its role as a critical infrastructure provider in the utilities sector. Exelon’s integrated model spans regulated and competitive markets, ensuring stable revenue streams from electricity and gas distribution, transmission, and retail sales. Its extensive service offerings—ranging from legal and IT support to asset management and system operations—underscore its operational depth. Positioned as a low-carbon energy leader, Exelon leverages its nuclear fleet to support sustainability goals while maintaining reliability. The company serves a broad customer base, including municipalities, cooperatives, and industrial clients, solidifying its market dominance in key regions. Its strategic focus on regulatory compliance, grid modernization, and renewable integration enhances its competitive edge in an evolving energy landscape.

Revenue Profitability And Efficiency

Exelon reported revenue of $23.03 billion for the period, with net income of $2.46 billion, reflecting a robust margin in a capital-intensive industry. Diluted EPS stood at $2.45, supported by efficient cost management and regulated rate structures. Operating cash flow of $5.57 billion highlights strong operational performance, though significant capital expenditures ($7.1 billion) indicate ongoing investments in infrastructure and renewable energy projects.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its regulated utilities and stable wholesale operations, with a beta of 0.513 indicating lower volatility relative to the market. Exelon’s capital efficiency is tempered by high debt levels ($47.08 billion), but its cash flow generation supports dividend commitments and reinvestment needs, balancing shareholder returns with growth initiatives.

Balance Sheet And Financial Health

Exelon’s balance sheet reflects $898 million in cash against $47.08 billion in total debt, underscoring leverage typical for utilities. The company’s financial health is mitigated by predictable cash flows from regulated operations, though its debt load necessitates careful liquidity management. Capital expenditures exceed operating cash flow, signaling reliance on external financing for large-scale projects.

Growth Trends And Dividend Policy

Exelon’s growth is driven by grid modernization and renewable energy investments, aligning with regulatory mandates. The dividend payout ($1.56 per share) is sustainable given earnings, appealing to income-focused investors. However, growth may be constrained by regulatory frameworks and high capex demands, limiting near-term EPS expansion.

Valuation And Market Expectations

With a market cap of $43.66 billion, Exelon trades at a premium reflective of its stable cash flows and essential service role. Investors likely price in gradual earnings growth from rate increases and decarbonization investments, though valuation multiples remain sensitive to interest rate movements and regulatory outcomes.

Strategic Advantages And Outlook

Exelon’s strategic advantages include its scale, diversified generation mix, and regulatory expertise. The outlook is stable, with opportunities in renewable energy and grid resilience offsetting risks from debt levels and policy shifts. Long-term success hinges on balancing capital discipline with energy transition investments.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount