Exelon Corporation (EXC)
適正価値ファンダメンタル
46
株価
$40.35
時価総額
$41.42B
パート1 · 企業の価値
概要
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.
収益の仕組み
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.
競争優位性(moat)
規模の経済 · 狭い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.
需要を左右する要因
ディフェンシブ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.
主なリスク
- 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.
顧客集中度
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.
強気材料
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.
弱気材料
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 2026年8月18日
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
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.
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.
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.
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.
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.
貸借対照表と流動性
売上高
$24.79B
直近12か月(2026/3/31まで)
純利益
$2.78B
直近12か月(2026/3/31まで)
フリーキャッシュフロー
$-2.27B
自己資本合計
$28.80B
負債合計
$87.77B
流動比率
0.94
利払い倍率
-
負債/EBITDA
5.78
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$49.33
現在株価
$40.35
安全マージン
+18.2%
適正価値レンジ
$36.56 - $62.11
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
14.80
ROE
9.6%
P/B レシオ
1.41
P/FCF
-
粗利益率
-
ROIC
3.8%
収益性レーダー
価値創造(経済的モート)
ROIC
3.8%
WACC
3.6%
ROIC − WACC
+0.2 pp
ROICはおおむね資本コストと同水準です。企業はかろうじて資本コストを賄えている状態です。
ファンダメンタル分析基準
合格(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
不合格(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%
データなし(5)
- Gross Margin NaN%
- P/FCF NaN
- Dividend Payout NaN%
- CapEx intensity
- Interest Coverage
Piotroski F-スコア
まちまちのシグナル:一部の領域に注意が必要
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式数は安定している
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Calvin G. Butler Jr. | CEO, President & Director | 55 |
| Ms. Jeanne M. Jones | Executive VP of Audit & Risk and CFO | 46 |
| Mr. Michael A. Innocenzo | Executive VP & COO | 59 |
| Ms. Colette D. Honorable J.D. | Executive VP of Compliance, Chief Legal Officer & Corporate Secretary | 55 |
| Ms. Jessica K. Hart | Senior VP & Chief Investment Officer | 48 |
| Mr. Timothy George Peterson | Executive VP and Chief Customer & Technology Officer | 48 |
| Mr. Ryan Brown | Vice President of Investor Relations | - |
| Ms. Cynthia McCabe | Senior VP & Chief Communications Officer | - |
| Ms. Elizabeth Pitts-Madonna | Senior VP & Chief Human Resources Officer | - |
| Mr. Carim V. Khouzami | Executive Vice President Transmission & Development | 50 |
監査リスク
3
取締役会リスク
1
報酬リスク
5
株主権利リスク
6
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for EXC, sourced from Markets Gazette.
- 8/28/2026NEUTRALWhy 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