Back to rankings

Exelon Corporation (EXC)

Fair Value
UtilitiesUtilities - Regulated ElectricUnited States

Fundamental

46

Price

$40.11

Market Cap

$41.42B

Part 1 · What the company is worth

Overview

Exelon delivers electricity and, in some territories, natural gas to homes and businesses across six regulated utilities: ComEd in Illinois, PECO in Pennsylvania, BGE in Maryland, and the Pepco Holdings companies serving Washington DC, Maryland, Delaware and New Jersey. It owns and maintains the wires, substations and pipelines that carry power from the grid to the meter, but — since spinning off its power plants as Constellation Energy in 2022 — it no longer generates electricity itself.

How it makes money

Exelon earns nothing from selling power itself: its revenue comes from regulated delivery rates that state commissions approve to cover the cost of building and maintaining the grid, plus a set return on that invested capital. Rates are reset through periodic rate cases, so revenue growth tracks approved capital spending on grid modernization more than electricity consumption. Because prices and allowed returns are negotiated with regulators rather than set by competition, earnings are steady but capped well below what an unregulated monopoly could charge.

Competitive moat

Scale · Narrow

Exelon's utilities hold exclusive, government-granted franchises to deliver power in their territories — no competitor can string a second set of wires to the same houses. That is a durable barrier to entry, but it comes bundled with the obligation to serve and a regulator-capped return, so it protects Exelon from competition without letting it earn outsized profits.

What drives demand

Defensive

Households and businesses need electricity and gas regardless of the economic cycle, so volumes are far more stable than in most industries — the biggest swings come from weather, not recessions. Longer term, demand is shifting upward as electrification and data-centre growth increase load, while efficiency gains and mild winters work the other way.

Key risks

  • Regulatory and rate case risk — Nearly all of Exelon's revenue depends on rates that state and federal regulators approve. An unfavorable rate case outcome, a disallowed capital expenditure, or a change in allowed return on equity directly reduces earnings.
  • Storm and weather restoration costs — Extreme weather can knock out power to large parts of a service territory, forcing costly emergency restoration. Recovery of those costs through rates is not automatic and can lag the spending by months or years.
  • Large, debt-funded capital programme — Exelon spends billions of dollars a year upgrading the grid, financed largely with new debt. Higher interest rates raise financing costs and a weaker balance sheet can eventually limit how much regulators let it invest.
  • Energy transition and electrification uncertainty — Long-term growth assumptions rely on electrification of heating and transport and on new data-centre load. If that demand grows more slowly than planned, or policy support for the transition weakens, planned investment may not be recovered as expected.
  • Cybersecurity and grid security — The grid is critical infrastructure and a target for cyberattacks and physical sabotage. A significant breach could disrupt service, trigger regulatory penalties and require costly remediation.

Customer concentration

Exelon serves millions of retail electricity and gas customers across its six utilities, mostly households and small businesses. No single customer accounts for a material share of revenue.

The case for

Buyers argue that Exelon's exclusive regulated franchises deliver predictable, growing earnings almost regardless of the economic cycle, and that rising electrification and data-centre demand give it years of rate-based capital investment to fund with regulator-approved returns.

The case against

Sellers fear that returns are permanently capped by regulators, that rising rates and heavy debt-funded capital spending squeeze margins, and that an adverse rate case or storm season can erode earnings with little the company can do about it.

Written by the editors, published on August 18, 2026

Direct competitors

Who this company fights with for the same customers

Compare

Generated on September 18, 2026 with claude-haiku-4-5 — shared with all users

P/E: 23.5Score: 49Market cap: $24.88B

Like Exelon, FirstEnergy is a pure wires company whose regulated distribution utilities serve Pennsylvania, Maryland and New Jersey — the same states and the same PJM transmission market where the two bid against each other for competitively awarded grid projects and for large new loads choosing where to connect.

P/E: 20.2Score: 54Market cap: $24.16B

PPL Electric Utilities delivers power in central and north-eastern Pennsylvania, next door to Exelon's PECO in the eastern part of the state, and PPL runs the same generation-free transmission-and-distribution model inside PJM.

P/E: 16.8Score: 57Market cap: $33.26B

PSEG's utility PSE&G covers the New Jersey corridor that borders the territory of Exelon's Atlantic City Electric, and the two compete for the same New Jersey regulatory approvals and the same PJM transmission build-out.

P/E: 17.5Score: 61Market cap: $27.52B

Ameren Illinois serves most of Illinois outside the Chicago area, directly adjacent to Exelon's ComEd, so the two argue their rate and grid-investment cases before the same Illinois Commerce Commission and compete for industrial customers siting in the state.

P/E: 17.2Score: 61Market cap: $37.90B

Con Edison is the other large East Coast utility built almost entirely on regulated electric and gas delivery in a dense urban territory, the same business Exelon runs in Chicago, Philadelphia, Baltimore and Washington.

Balance Sheet & Liquidity

Revenue

$24.79B

Trailing 12 months (through 3/31/2026)

Net Income

$2.78B

Trailing 12 months (through 3/31/2026)

Free Cash Flow

$-2.27B

Total Equity

$28.80B

Total Liabilities

$87.77B

Current Ratio

0.94

Interest Coverage

-

Debt/EBITDA

5.78

Earnings Per Share

Revenue & Net Income

Free Cash Flow

Income Breakdown

Historical statement

Margins over time

Debt over time

How heavy the debt is

Growth grid

Growth — Revenue

Fair Value Estimation

Regulated utilityFairly Valued

Fair Value

$49.33

Current Price

$40.11

Margin of Safety

+18.7%

Fair Value Range

$36.56 - $62.11

Spread across the valuation methods used, not a statistically calibrated confidence interval.

Estimation Methods

Analyst price target:$48.71
Discounted cash flow (DCF):$76.62
Earnings multiple (P/E):$38.01
Graham growth formula:Not applicable to this type of company
Earnings power value (EPV):$50.60
Justified P/B:Not applicable to this type of company
Dividend discount (Gordon):$41.42
P/FFO, funds from operations:Not applicable to this type of company
Mid-cycle earnings:Not applicable to this type of company
Revenue multiple:Not applicable to this type of company
Analyst Consensus:Hold (7B / 17H / 2S)
Last Earnings Surprise:-2.54%

Valuation Metrics

P/E Ratio

14.80

ROE

9.6%

P/B Ratio

1.41

P/FCF

-

Gross Margin

-

ROIC

3.8%

Profitability Radar

Value Creation (Economic Moat)

ROIC

3.8%

WACC

3.6%

ROIC − WACC

+0.2 pp

ROIC is roughly in line with the cost of capital — the company is barely covering its capital cost.

Fundamental Analysis Criteria

Passed (13)

  • P/B Ratio 1.41
  • Debt/Equity ratio
  • Operating Margin 21.0%
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Price below Graham Number
  • ROE 9.6%
  • Earnings Surprise avg 3.9%
  • Earnings Quality (OCF/NI) 2.44
  • Share Dilution 1.0%
  • Piotroski F-Score 6/9

Failed (10)

  • EPS shows upward trend
  • EPS CAGR -2.41%
  • Price CAGR 4.86%
  • ROIC 3.8%
  • Positive Free Cash Flow
  • DCF valuation (Overvalued)
  • Revenue Growth 5Y -6.0%
  • Analyst Consensus 27% Buy
  • PEG Ratio 2.35
  • Net Margin Trend 11.2% vs 11.4%

Unavailable (5)

  • Gross Margin NaN%
  • P/FCF NaN
  • Dividend Payout NaN%
  • CapEx intensity
  • Interest Coverage

Piotroski F-Score

6/9

Mixed signals: some areas need attention

score
criteria

Earnings Quality

2.44

High quality: earnings backed by cash

Share Dilution

1.0%

Share count is stable

Institutional Holdings

Governance

Executive Team

NameTitleAge
Mr. Calvin G. Butler Jr.CEO, President & Director55
Ms. Jeanne M. JonesExecutive VP of Audit & Risk and CFO46
Mr. Michael A. InnocenzoExecutive VP & COO59
Ms. Colette D. Honorable J.D.Executive VP of Compliance, Chief Legal Officer & Corporate Secretary55
Ms. Jessica K. HartSenior VP & Chief Investment Officer48
Mr. Timothy George PetersonExecutive VP and Chief Customer & Technology Officer48
Mr. Ryan BrownVice President of Investor Relations-
Ms. Cynthia McCabeSenior VP & Chief Communications Officer-
Ms. Elizabeth Pitts-MadonnaSenior VP & Chief Human Resources Officer-
Mr. Carim V. KhouzamiExecutive Vice President Transmission & Development50

Audit Risk

3

Board Risk

1

Compensation Risk

5

Shareholder Rights Risk

6

Part 2 · The price and when to enter

This part won't tell you whether the company is worth owning: it helps you choose when to buy it, once the fundamentals have convinced you. Inside: technical analysis, potential, historical drawdowns, gamma exposure.

Documents

  • Annual Report (10-K)

    A yearly overview of the business, its financial results, and the risks it faces.

    Filed on 2026-02-12

    View document
  • Quarterly Report (10-Q)

    A snapshot of financial performance for the most recent three-month period.

    Filed on 2026-07-30

    View document
  • Current Report (8-K)

    An announcement of a major event, such as a leadership change or big news.

    Filed on 2026-08-25

    View document

via SEC EDGAR

Income History

via SEC EDGAR

Latest News

Recent headlines for EXC, sourced from Markets Gazette.

  • 8/28/2026NEUTRAL
    Why Exelon’s CFO is stepping into a new strategy role

    Exelon Corporation is shifting its Chief Financial Officer to a new strategy role, coinciding with a surge in electricity demand. This move suggests a potential pivot in the company's strategic direction and investment focus, aiming to capitalize on growing energy needs. While the specific details of the new strategy are not yet disclosed, the appointment of a key executive to a forward-looking position indicates a proactive approach to market opportunities. Investors will be watching for further announcements regarding capital allocation and strategic initiatives.

via Markets Gazette