Fair value (multi-method)
Four independent methods triangulate what EXC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$92.05
Method range
$24.04 – $92.05
median $45.71
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $92.05 | +97.11% |
| Exit multiple | $42.61 | -8.76% |
| Analyst target | $48.80 | +4.50% |
| Graham number | $24.04 | -48.52% |
- Forward DCF$92.05
- Exit multiple$42.61
- Analyst target$48.80
- Graham number$24.04
Stock price
$46.70
EPS (TTM)
$2.74
5Y EPS CAGR
6.4%
Fair value @ hist. growth
$92.05
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-1.9%
per year over your projection horizon
Margin of safety 49.3% vs hist-growth DCF
Historical 5Y CAGR
6.4%
Your model implies
-1.9%
Next-year analyst consensus
4.3%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -4.7% | -5.9% | -7.4% | -9.1% | -11.4% |
| 5.7% | -2.7% | -3.7% | -4.9% | -6.2% | -7.8% |
| 6.7% | -0.2% | -1.0% | -1.9% | -2.9% | -4.1% |
| 7.7% | 2.0% | 1.4% | 0.6% | -0.2% | -1.0% |
| 8.7% | 4.1% | 3.5% | 2.9% | 2.2% | 1.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.25
Low vs growth
Net debt
$49.4B
Total debt − cash
Beta
0.41
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Exelon (EXC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile3.51% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History2 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.