investorscraft@gmail.com

Intrinsic Value of Exelon Corporation (EXC)

Previous Close$43.13
Intrinsic Value
Upside potential
Previous Close
$43.13

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 competitive energy provider in the U.S., primarily serving regulated utility markets across six states through its subsidiaries, including ComEd, PECO, and BGE. The company generates revenue through electricity generation, transmission, and distribution, with a diversified mix of nuclear, renewable, and fossil fuel assets. Exelon’s regulated utilities provide stable cash flows, while its competitive generation segment leverages operational scale and regulatory expertise to maintain cost efficiency. Positioned in a capital-intensive industry, Exelon benefits from long-term rate structures and infrastructure investments, ensuring predictable earnings. Its nuclear fleet, one of the largest in the nation, provides low-carbon baseload power, aligning with decarbonization trends. Exelon’s market leadership is reinforced by its focus on grid modernization, renewable integration, and customer-centric solutions, though it faces regulatory risks and commodity price volatility.

Revenue Profitability And Efficiency

Exelon reported $23.0 billion in revenue for FY 2024, with net income of $2.5 billion, reflecting a 10.7% net margin. Diluted EPS stood at $2.45, supported by disciplined cost management and regulatory rate adjustments. Operating cash flow of $5.6 billion underscores strong cash generation, though capital expenditures of $7.1 billion highlight the capital-intensive nature of its utility operations. The company’s asset-heavy model demands ongoing investment but ensures long-term revenue stability.

Earnings Power And Capital Efficiency

Exelon’s earnings power is anchored in its regulated utilities, which provide predictable returns on equity. The competitive generation segment, while exposed to market pricing, benefits from economies of scale. The company’s capital efficiency is tempered by high infrastructure spending, but its ability to recover costs through rate mechanisms mitigates risks. Operating cash flow covers dividend obligations, though leverage remains elevated due to debt-funded investments.

Balance Sheet And Financial Health

Exelon’s balance sheet reflects $46.6 billion in total debt, with no reported cash reserves, indicating reliance on financing for liquidity. The debt load is manageable given regulated cash flows, but interest coverage remains a focus. The absence of cash equivalents suggests aggressive capital deployment, likely toward grid upgrades and decarbonization initiatives. Financial health hinges on regulatory support for timely cost recovery.

Growth Trends And Dividend Policy

Exelon’s growth is driven by rate base expansion and renewable energy investments, aligning with state-level clean energy mandates. The company paid a $1.52 per share dividend in FY 2024, reflecting a commitment to shareholder returns. Dividend sustainability depends on regulatory approvals and stable earnings from regulated operations. Long-term growth may be constrained by high capex needs and competitive pressures in generation markets.

Valuation And Market Expectations

Exelon trades at a P/E multiple reflective of its regulated utility peers, with investors valuing its stable earnings and dividend yield. Market expectations center on execution of capex programs and regulatory outcomes. The stock’s performance is likely tied to interest rate trends and energy policy developments, given its sensitivity to macroeconomic factors.

Strategic Advantages And Outlook

Exelon’s strategic advantages include its scale, regulatory expertise, and low-carbon nuclear assets. The outlook is cautiously optimistic, with growth opportunities in grid modernization and renewables offset by regulatory and commodity risks. Execution of its $32 billion capex plan (2024–2027) will be critical to maintaining credit metrics and dividend stability amid energy transition headwinds.

Sources

Exelon 2024 10-K, investor presentations

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