EXC · Exelon Corporation
$47.402026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-125.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-12 · $3) Analysts Range ($41 · $55) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $21.7B | — | 18.5% | 11.6% | $3.6B | −$4.5B | −$911MM | 6.9% | — | 5.0% | $70.7B | $2.27 | — |
| 2024.Q4 | $21.7B | 0.0% | 18.5% | 7.8% | $3.7B | −$5.3B | −$1.6B | 7.5% | — | 5.2% | $73.2B | $2.27 | — |
| 2025.Q1 | $23.0B | 6.0% | 18.8% | 10.4% | $3.9B | −$5.8B | −$1.9B | 7.2% | — | 5.2% | $74.9B | $2.40 | — |
| 2025.Q4 | $23.0B | 0.0% | 18.8% | 15.9% | $3.6B | −$6.9B | −$3.2B | 6.9% | — | 4.8% | $77.8B | $2.40 | — |
| 2026.Q1 | $24.8B | 7.6% | 21.0% | 16.6% | $4.3B | −$6.7B | −$2.4B | 7.0% | — | 5.5% | $79.1B | $2.71 | 9.3 |
| italics below = DCF projection · 10yr Rev CAGR: 3.5% |
| 2027.Q1 | $25.5B | +2.8% | 21.3% | 16.9% | $4.5B | −$8.5B | −$4.0B | 7.1% | −$3.7B | 5.4% | $87.6B | $4.39 | 10.8 |
| 2028.Q1 | $26.2B | +3.0% | 21.3% | 17.3% | $4.6B | −$4.7B | −$128MM | 7.2% | −$111MM | 5.1% | $92.3B | $4.50 | 10.5 |
| 2029.Q1 | $27.1B | +3.1% | 21.3% | 17.6% | $4.7B | −$3.4B | $1.3B | 7.4% | $1.0B | 5.0% | $95.8B | $4.62 | 10.3 |
| 2030.Q1 | $27.9B | +3.3% | 21.3% | 18.0% | $4.9B | −$5.0B | −$169MM | 7.5% | −$127MM | 5.0% | $100.8B | $4.75 | 10.0 |
| 2031.Q1 | $28.9B | +3.4% | 21.3% | 18.3% | $5.0B | −$4.9B | $92MM | 7.7% | $64MM | 4.9% | $105.8B | $4.89 | 9.7 |
|
| Term. Yr+ | $36.2B | 4.1% | 23.6% | 20.0% | $6.8B | −$3.3B | $3.6B | 8.6% | $37.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-125.3% vs market)