EXC · Exelon Corporation
$49.332026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-125.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-13 · $-1) Analysts Range ($39 · $57) 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 |
|---|
| 2021.Q4 | $17.9B | — | 15.0% | 11.6% | $2.4B | −$1.4B | $925MM | 5.1% | — | 3.5% | $68.3B | $1.69 | — |
| 2022.Q4 | $19.1B | 6.4% | 17.4% | 14.5% | $2.8B | −$5.5B | −$2.7B | 6.6% | — | 4.3% | $64.4B | $2.14 | — |
| 2023.Q4 | $21.7B | 13.9% | 18.5% | 13.8% | $3.5B | −$4.7B | −$1.3B | 6.5% | — | 5.2% | $69.3B | $2.30 | — |
| 2024.Q4 | $23.0B | 6.0% | 18.8% | 7.8% | $4.0B | −$5.3B | −$1.4B | 7.5% | — | 5.6% | $73.2B | $2.43 | — |
| 2025.Q4 | $24.3B | 5.3% | 21.2% | 15.9% | $4.3B | −$6.9B | −$2.5B | 6.9% | — | 5.7% | $77.8B | $2.74 | 9.7 |
| italics below = DCF projection · 10yr Rev CAGR: 3.9% |
| 2026.Q4 | $25.1B | +3.6% | 21.3% | 16.3% | $4.5B | −$8.7B | −$4.2B | 7.4% | −$3.9B | 5.5% | $86.5B | $4.42 | 11.2 |
| 2027.Q4 | $26.1B | +3.7% | 21.3% | 16.7% | $4.6B | −$5.4B | −$790MM | 7.5% | −$684MM | 5.2% | $91.9B | $4.56 | 10.8 |
| 2028.Q4 | $27.0B | +3.7% | 21.3% | 17.1% | $4.8B | −$4.0B | $732MM | 7.7% | $588MM | 5.1% | $95.9B | $4.71 | 10.5 |
| 2029.Q4 | $28.1B | +3.8% | 21.3% | 17.5% | $4.9B | −$5.1B | −$188MM | 7.8% | −$141MM | 5.0% | $101.0B | $4.86 | 10.2 |
| 2030.Q4 | $29.1B | +3.8% | 21.3% | 17.9% | $5.1B | −$5.0B | $65MM | 7.9% | $45MM | 4.9% | $106.1B | $5.03 | 9.8 |
|
| Term. Yr+ | $36.9B | 4.1% | 23.6% | 20.0% | $7.0B | −$3.3B | $3.6B | 8.6% | $37.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-125.4% vs market)