Exelon Corp banner

Exelon Corp
NASDAQ:EXC

Watchlist Manager
Exelon Corp Logo
Exelon Corp
NASDAQ:EXC
Watchlist
Price: 47.79 USD 0.91%
Market Cap: $48.3B

Relative Value

The Relative Value of one EXC stock under the Base Case scenario is 83.13 USD. Compared to the current market price of 47.79 USD, Exelon Corp is Undervalued by 43%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXC Relative Value
Base Case
83.13 USD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EXC Competitors Multiples
Exelon Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Exelon Corp
NASDAQ:EXC
48.7B USD 2 17.7 11 18.8
US
Nextera Energy Inc
NYSE:NEE
191.6B USD 7 28.1 18.8 35.1
ES
Iberdrola SA
MAD:IBE
127.2B EUR 2.8 23.4 10.2 18.8
IT
Enel SpA
MIL:ENEL
97.5B EUR 0.8 9.9 5.7 7.9
US
Southern Co
NYSE:SO
104.2B USD 3.6 23.3 12.5 22.3
US
Duke Energy Corp
NYSE:DUK
98.7B USD 3.1 20.1 21.1 21.1
US
Constellation Energy Corp
NASDAQ:CEG
92.1B USD 3.7 33.6 20 28
US
American Electric Power Company Inc
NASDAQ:AEP
70B USD 3.2 19.5 13 21.4
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Xcel Energy Inc
NASDAQ:XEL
48.3B USD 3.3 23.9 13.8 28.4
US
Entergy Corp
NYSE:ETR
46.9B USD 3.6 26.8 12.8 23
P/E Multiple
Earnings Growth PEG
US
Exelon Corp
NASDAQ:EXC
Average P/E: 22.6
17.7
6%
2.9
US
Nextera Energy Inc
NYSE:NEE
28.1
13%
2.2
ES
Iberdrola SA
MAD:IBE
23.4
8%
2.9
IT
Enel SpA
MIL:ENEL
9.9
3%
3.3
US
Southern Co
NYSE:SO
23.3
8%
2.9
US
Duke Energy Corp
NYSE:DUK
20.1
7%
2.9
US
Constellation Energy Corp
NASDAQ:CEG
33.6
3%
11.2
US
American Electric Power Company Inc
NASDAQ:AEP
19.5
4%
4.9
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
23.9
13%
1.8
US
Entergy Corp
NYSE:ETR
26.8
12%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Exelon Corp
NASDAQ:EXC
Average EV/EBITDA: 13.9
11
8%
1.4
US
Nextera Energy Inc
NYSE:NEE
18.8
14%
1.3
ES
Iberdrola SA
MAD:IBE
10.2
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.7
7%
0.8
US
Southern Co
NYSE:SO
12.5
8%
1.6
US
Duke Energy Corp
NYSE:DUK
21.1
32%
0.7
US
Constellation Energy Corp
NASDAQ:CEG
20
7%
2.9
US
American Electric Power Company Inc
NASDAQ:AEP
13
11%
1.2
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
13.8
13%
1.1
US
Entergy Corp
NYSE:ETR
12.8
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Exelon Corp
NASDAQ:EXC
Average EV/EBIT: 22.5
18.8
7%
2.7
US
Nextera Energy Inc
NYSE:NEE
35.1
19%
1.8
ES
Iberdrola SA
MAD:IBE
18.8
0%
N/A
IT
Enel SpA
MIL:ENEL
7.9
7%
1.1
US
Southern Co
NYSE:SO
22.3
11%
2
US
Duke Energy Corp
NYSE:DUK
21.1
10%
2.1
US
Constellation Energy Corp
NASDAQ:CEG
28
13%
2.2
US
American Electric Power Company Inc
NASDAQ:AEP
21.4
12%
1.8
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Xcel Energy Inc
NASDAQ:XEL
28.4
17%
1.7
US
Entergy Corp
NYSE:ETR
23
17%
1.4