Previous Close | $43.13 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Exelon 2024 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |