Retour au classement

Exelon Corporation (EXC)

Juste valeur
UtilitiesUtilities - Regulated ElectricUnited States

Fondamental

46

Prix

$40.35

Capitalisation boursière

$41.42B

Partie 1 · Ce que vaut l'entreprise

Vue d'ensemble

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.

Comment l'entreprise gagne de l'argent

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.

Avantage concurrentiel

Économies d'échelle · Étroit

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.

Ce qui stimule la demande

Défensif

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.

Principaux risques

  • 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.

Concentration des clients

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.

Les arguments en faveur

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.

Les arguments contre

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 18 août 2026

Direct competitors

Who this company fights with for the same customers

Compare

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

P/E: 23.5Score: 46Market 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.

Bilan & Liquidités

Chiffre d'affaires

$24.79B

12 derniers mois (au 31/03/2026)

Résultat net

$2.78B

12 derniers mois (au 31/03/2026)

Flux de trésorerie libre

$-2.27B

Capitaux propres totaux

$28.80B

Passif total

$87.77B

Ratio de liquidité général

0.94

Couverture des intérêts

-

Dette/EBITDA

5.78

Bénéfice par action

Chiffre d'affaires & Résultat net

Flux de trésorerie libre

Décomposition du résultat

État historique

Marges dans le temps

La dette dans le temps

Le poids de la dette

Grille de la croissance

Croissance — Chiffre d'affaires

Estimation de la juste valeur

Service public réguléJustement valorisé

Juste valeur

$49.33

Prix actuel

$40.35

Marge de sécurité

+18.2%

Fourchette de juste valeur

$36.56 - $62.11

Écart entre les méthodes de valorisation utilisées, pas un intervalle de confiance calibré statistiquement.

Méthodes d'estimation

Objectif de cours des analystes:$48.71
Flux de trésorerie actualisés (DCF):$76.62
Multiple de résultat (P/E):$38.01
Formule de croissance de Graham:Non applicable à ce type d'entreprise
Valeur de la capacité bénéficiaire (EPV):$50.60
P/B justifié:Non applicable à ce type d'entreprise
Actualisation des dividendes (Gordon):$41.42
P/FFO, les fonds provenant de l'exploitation:Non applicable à ce type d'entreprise
Bénéfices de milieu de cycle:Non applicable à ce type d'entreprise
Multiple sur le chiffre d'affaires:Non applicable à ce type d'entreprise
Consensus des analystes:Conserver (7B / 17H / 2S)
Dernière surprise sur les résultats:-2.54%

Indicateurs de valorisation

Ratio P/E

14.80

ROE

9.6%

Ratio P/B

1.41

P/FCF

-

Marge brute

-

ROIC

3.8%

Radar de rentabilité

Création de valeur (avantage concurrentiel)

ROIC

3.8%

WACC

3.6%

ROIC − WACC

+0.2 pp

Le ROIC est à peu près aligné sur le coût du capital — l'entreprise couvre à peine son coût du capital.

Critères d'analyse fondamentale

Réussi (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

Échoué (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%

Indisponible (5)

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

Score F de Piotroski

6/9

Signaux mixtes : certains domaines nécessitent attention

score
criteria

Qualité des bénéfices

2.44

Qualité élevée : bénéfices soutenus par la trésorerie

Dilution du capital

1.0%

Le nombre d'actions est stable

Participations institutionnelles

Gouvernance

Équipe dirigeante

NomTitreÂge
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

Risque d'audit

3

Risque du conseil

1

Risque de rémunération

5

Risque droits des actionnaires

6

Partie 2 · Le prix et le moment d'entrer

Cette partie ne dit pas si l'entreprise vaut la peine : elle aide à choisir quand l'acheter, une fois que les fondamentaux vous ont convaincu. À l'intérieur : analyse technique, potentiel, baisses historiques, exposition gamma.

Documents

  • Rapport annuel (10-K)

    Un aperçu annuel de l'activité, des résultats financiers et des risques de l'entreprise.

    Déposé le 2026-02-12

    Voir le document
  • Rapport trimestriel (10-Q)

    Une mise à jour de la performance financière des trois derniers mois.

    Déposé le 2026-07-30

    Voir le document
  • Rapport d'événement important (8-K)

    Un avis concernant un événement important, comme un changement de direction ou une annonce majeure.

    Déposé le 2026-08-25

    Voir le document

via SEC EDGAR

Historique des résultats

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