Voltar à classificação

Exelon Corporation (EXC)

Valor Justo
UtilitiesUtilities - Regulated ElectricUnited States

Fundamental

46

Preço

$40.40

Capitalização de Mercado

$41.42B

Parte 1 · Quanto vale a empresa

Visão Geral

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.

Como gera receita

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.

Vantagem competitiva

Escala · Estreita

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.

O que impulsiona a procura

Defensivo

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.

Principais riscos

  • 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.

Concentração de clientes

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.

Os argumentos a favor

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.

Os argumentos contra

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 de agosto de 2026

Direct competitors

Who this company fights with for the same customers

Compare

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

P/E: 23.5Score: 44Market 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: 52Market 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: 60Market 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: 66Market 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: 63Market 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.

Balanço & Liquidez

Receita

$24.79B

Últimos 12 meses (até 31/03/2026)

Resultado Líquido

$2.78B

Últimos 12 meses (até 31/03/2026)

Fluxo de Caixa Livre

$-2.27B

Capital Próprio Total

$28.80B

Passivo Total

$87.77B

Rácio de Liquidez

0.94

Cobertura de Juros

-

Dívida/EBITDA

5.78

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Utility reguladaJustamente Valorizada

Valor Justo

$49.33

Preço Atual

$40.40

Margem de Segurança

+18.1%

Intervalo de Valor Justo

$36.56 - $62.11

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$48.71
Fluxo de caixa descontado (DCF):$76.62
Multiplicador de lucros (P/E):$38.01
Fórmula de crescimento de Graham:Não aplicável a este tipo de empresa
Valor da capacidade de gerar lucro (EPV):$50.60
P/B justificado:Não aplicável a este tipo de empresa
Desconto de dividendos (Gordon):$41.42
P/FFO, fundos de operações:Não aplicável a este tipo de empresa
Lucros de meio de ciclo:Não aplicável a este tipo de empresa
Multiplicador sobre as receitas:Não aplicável a este tipo de empresa
Consenso dos Analistas:Manter (7B / 17H / 2S)
Última Surpresa de Resultados:-2.54%

Métricas de Avaliação

Rácio P/E

14.80

ROE

9.6%

Rácio P/B

1.41

P/FCF

-

Margem Bruta

-

ROIC

3.8%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

3.8%

WACC

3.6%

ROIC − WACC

+0.2 pp

O ROIC está próximo do custo do capital — a empresa cobre apenas o custo do capital.

Critérios de Análise Fundamental

Aprovado (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

Reprovado (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%

Indisponível (5)

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

Piotroski F-Score

6/9

Sinais mistos: algumas áreas requerem atenção

score
criteria

Qualidade dos Resultados

2.44

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

1.0%

Número de ações estável

Participações institucionais

Governação

Equipa Executiva

NomeCargoIdade
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

Risco de Auditoria

3

Risco do Conselho

1

Risco de Remuneração

5

Risco dos Direitos dos Acionistas

6

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Documentos

  • Relatório anual (10-K)

    Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.

    Arquivado em 2026-02-12

    Ver documento
  • Relatório trimestral (10-Q)

    Uma atualização sobre o desempenho financeiro dos últimos três meses.

    Arquivado em 2026-07-30

    Ver documento
  • Relatório de fato relevante (8-K)

    Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.

    Arquivado em 2026-08-25

    Ver documento

via SEC EDGAR

Histórico de Resultados

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