investorscraft@gmail.com

Intrinsic ValueExelon Corporation (PEO.DE)

Previous Close37.57
Intrinsic Value
Upside potential
Previous Close
37.57

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 facilities, catering to wholesale and retail customers. The company also provides natural gas and renewable energy solutions, alongside critical support services such as legal, IT, and financial operations. Exelon serves a broad clientele, including utilities, municipalities, cooperatives, and residential customers, reinforcing its position in the regulated electric sector. With a strong focus on sustainability and reliability, Exelon leverages its extensive infrastructure and regulatory expertise to maintain a competitive edge. The company’s integrated approach—combining generation, transmission, and retail services—ensures stable revenue streams while addressing evolving energy demands. Its market leadership is underpinned by strategic investments in renewable energy and grid modernization, positioning it as a key player in the transition to cleaner energy solutions.

Revenue Profitability And Efficiency

Exelon reported revenue of €23.03 billion for FY 2024, with net income of €2.46 billion, reflecting a robust operational framework. The company’s diluted EPS stood at €2.45, supported by efficient cost management and stable cash flows. Operating cash flow of €5.57 billion highlights its ability to generate liquidity, though capital expenditures of €7.1 billion indicate significant reinvestment in infrastructure and growth initiatives.

Earnings Power And Capital Efficiency

Exelon’s earnings power is evident in its consistent profitability, with a net income margin of approximately 10.7%. The company’s capital efficiency is balanced between sustaining operations and funding expansion, as seen in its high capex relative to operating cash flow. This reflects a strategic focus on long-term asset reliability and renewable energy integration.

Balance Sheet And Financial Health

Exelon’s balance sheet shows total debt of €46.91 billion, against cash and equivalents of €357 million, indicating a leveraged but manageable position. The regulated nature of its business provides predictable cash flows, supporting debt servicing. However, the high debt load necessitates disciplined financial management to maintain creditworthiness.

Growth Trends And Dividend Policy

Exelon’s growth is driven by investments in renewable energy and grid modernization, aligning with broader sector trends. The company offers a dividend yield of €1.41 per share, appealing to income-focused investors. Its dividend policy reflects a commitment to shareholder returns while balancing reinvestment needs.

Valuation And Market Expectations

With a market cap of €41.39 billion and a beta of 0.59, Exelon is viewed as a stable utility play. The modest beta suggests lower volatility, appealing to defensive investors. Market expectations likely hinge on regulatory outcomes and execution of its energy transition strategy.

Strategic Advantages And Outlook

Exelon’s strategic advantages include its scale, regulatory expertise, and diversified energy portfolio. The outlook remains positive, supported by tailwinds in renewable energy adoption and grid resilience investments. However, regulatory risks and high capital intensity require careful navigation to sustain growth.

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