Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
E
US
EXC.US · EXELON CORP
US · US
Latest price46.88 USD
30D+5.49%
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. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price46.88 USD
Base value-
Vs. base-
Price date2026/04/29
---
-
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 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Asset impairment | Impairment | -38M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 351M USD | High |
| 2021/12/31 | Discontinued operations | Discontinued operations | 639M USD | High |
| 2020/12/31 | Discontinued operations | Discontinued operations | 2B USD | High |
| 2025/09/30 | Asset sale gain/loss | Asset sale gain/loss | 790K USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | -790K USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | 9M USD | Medium |
| 2024/06/30 | Asset sale gain/loss | Asset sale gain/loss | 7M USD | Medium |
| 2024/03/31 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 24B USD | - | - | -2B USD | - | - |
| 2024/12/31 | Annual | 23B USD | - | - | -2B USD | - | - |
| 2023/12/31 | Annual | 22B USD | - | - | -3B USD | - | - |
| 2022/12/31 | Annual | 19B USD | - | - | -2B USD | - | - |
| 2021/12/31 | Annual | 36B USD | - | - | -5B USD | 1.74 | - |
Ad placement