Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
E
UtilitiesUtilities - Regulated ElectricUnited States
EXC.US · Exelon Corporation
NMS · US · USD
Latest price46.88 USD
30D+5.92%
Vs. base value-
Research summary
EXC.US latest organized financial period shows revenue grew +5.34% YoY and net income lacks a complete YoY comparison. Current price is about 46.88 USD, while the model base case is about -; the valuation gap needs more complete inputs. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue24B USD
Net income-
Free cash flow-2B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price46.88 USD
Base value-
Vs. base-
Price date2026/04/28
---
-
Excluded
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
---
-
-estimated share-count samples
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-estimated share-count samples
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-estimated share-count samples
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 24B USD | - | -2B USD | - |
| 2024/12/30 | Annual | 23B USD | - | -2B USD | - |
| 2023/12/30 | Annual | 22B USD | - | -3B USD | - |
| 2022/12/30 | Annual | 19B USD | - | -2B USD | - |
| 2021/12/30 | Annual | 36B USD | - | -5B USD | 1.74 |
Ad placement