RY 174.55 0.368% SHOP 162.68 3.0468% TD 78.07 0.3728% ENB 61.97 -0.4498% BN 82.73 -0.9103% TRI 232.82 -0.6571% CNQ 46.54 2.039% CP 109.59 2.622% CNR 149.9 1.1608% BMO 139.04 0.1946% BNS 77.5 0.4797% CSU 4373.9199 -1.8957% CM 90.76 0.1434% MFC 44.635 0.7562% ATD 77.33 -1.5657% NGT 54.66 -0.6543% TRP 67.92 -0.9335% SU 53.4 1.4438% WCN 248.03 0.3886% L 190.6 -0.47%
Last update at 2025-01-06T18:52:00Z
Calculating The Fair Value Of Exelon Corporation (NASDAQ:EXC)
Fri 18 Oct 24, 01:00 PMIs Exelon (EXC) The Most Profitable Utility Stock To Invest In?
Mon 14 Oct 24, 05:06 PMIs Exelon (EXC) the Right Utility Investment? Analysts See 6.42% Upside Potential
Mon 14 Oct 24, 12:17 PMInvestors in Exelon (NASDAQ:EXC) have seen returns of 28% over the past three years
Wed 09 Oct 24, 12:00 PMComEd Launches New Resource to Help Customers Interested in Adding Heat Pump Technology at Home
Tue 08 Oct 24, 03:10 PMComEd Urges Local Students to Apply for Colleges, Trades Scholarships Worth Up to $10,000 Each
Fri 04 Oct 24, 04:37 PMExelon Corporation (EXC): Steady Growth Despite Earnings Miss
Thu 03 Oct 24, 12:12 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 2403.00M | 1654.00M | 2333.00M | 3985.00M | 2232.00M |
| Minority interest | -1.00000M | 123.00M | -9.00000M | 2349.00M | 2306.00M |
| Net income | 2170.00M | 1706.00M | 1963.00M | 2936.00M | 2010.00M |
| Selling general administrative | 1390.00M | 1766.00M | 1714.00M | 1732.00M | 1783.00M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 8032.00M | 7006.00M | 9527.00M | 10326.00M | 9978.00M |
| Reconciled depreciation | 3533.00M | 7573.00M | 6527.00M | 5780.00M | 5971.00M |
| Ebit | 3315.00M | 2682.00M | 3944.00M | 4374.00M | 3898.00M |
| Ebitda | 7385.00M | 9377.00M | 10471.00M | 11349.00M | 9701.00M |
| Depreciation and amortization | 4070.00M | 6695.00M | 6527.00M | 6975.00M | 5803.00M |
| Non operating income net other | 535.00M | 1047.00M | 1139.00M | 1044.00M | -140.00000M |
| Operating income | 3315.00M | 2682.00M | 3944.00M | 4374.00M | 3898.00M |
| Other operating expenses | 15761.00M | 15256.00M | 30240.00M | 30096.00M | 32143.00M |
| Interest expense | 1447.00M | 1289.00M | 1635.00M | 1616.00M | 1554.00M |
| Tax provision | 349.00M | 370.00M | 373.00M | 774.00M | 120.00M |
| Interest income | - | - | - | 1616.00M | 1554.00M |
| Net interest income | -1447.00000M | -1571.00000M | -1635.00000M | -1616.00000M | -1554.00000M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 349.00M | 38.00M | 373.00M | 774.00M | 120.00M |
| Total revenue | 19078.00M | 17938.00M | 33039.00M | 34438.00M | 35985.00M |
| Total operating expenses | 4715.00M | 4324.00M | 6728.00M | 5984.00M | 6136.00M |
| Cost of revenue | 11046.00M | 10932.00M | 23512.00M | 24112.00M | 26007.00M |
| Total other income expense net | -912.00000M | -1028.00000M | -1611.00000M | -389.00000M | -1666.00000M |
| Discontinued operations | 117.00M | 213.00M | 855.00M | 855.00M | - |
| Net income from continuing ops | 2054.00M | 1715.00M | 1612.00M | 2829.00M | 1894.00M |
| Net income applicable to common shares | 2170.00M | 1706.00M | 1963.00M | 2936.00M | 2010.00M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 101546.00M | 95349.00M | 133013.00M | 129317.00M | 124977.00M |
| Intangible assets | - | - | - | - | 174.00M |
| Earning assets | - | - | - | - | - |
| Other current assets | 2688.00M | 2047.00M | 1683.00M | 3470.00M | 2423.00M |
| Total liab | 75791.00M | 70605.00M | 98218.00M | 94449.00M | 90404.00M |
| Total stockholder equity | 25755.00M | 24744.00M | 34393.00M | 32585.00M | 32224.00M |
| Deferred long term liab | - | 8037.00M | 14194.00M | 13035.00M | 12351.00M |
| Other current liab | 2811.00M | 2831.00M | 10242.00M | 5259.00M | 4413.00M |
| Common stock | 21114.00M | 20908.00M | 20324.00M | 19373.00M | 19274.00M |
| Capital stock | 21114.00M | 20908.00M | 20324.00M | 19373.00M | 19274.00M |
| Retained earnings | 5490.00M | 4597.00M | 16942.00M | 16735.00M | 16267.00M |
| Other liab | - | 24066.00M | 46393.00M | 46195.00M | 43193.00M |
| Good will | 6630.00M | 6630.00M | 6630.00M | 6677.00M | 6677.00M |
| Other assets | - | 12026.00M | 27717.00M | 3308.00M | 27312.00M |
| Cash | 445.00M | 407.00M | 672.00M | 663.00M | 587.00M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 9591.00M | 10611.00M | 16111.00M | 12771.00M | 14185.00M |
| Current deferred revenue | 8.00M | 10.00M | 89.00M | 100.00M | 132.00M |
| Net debt | 43563.00M | 39643.00M | 33868.00M | 38670.00M | 37212.00M |
| Short term debt | 3926.00M | 4388.00M | 3401.00M | 3850.00M | 6080.00M |
| Short long term debt | 3926.00M | 4388.00M | 6703.00M | 3850.00M | 6080.00M |
| Short long term debt total | 44008.00M | 40050.00M | 34540.00M | 39333.00M | 37799.00M |
| Other stockholder equity | -123.00000M | -123.00000M | -123.00000M | -123.00000M | -123.00000M |
| Property plant equipment | - | 69076.00M | 84219.00M | 82584.00M | 80233.00M |
| Total current assets | 7777.00M | 7336.00M | 13957.00M | 12562.00M | 12037.00M |
| Long term investments | 251.00M | 232.00M | 16381.00M | 14904.00M | 13654.00M |
| Net tangible assets | - | 24744.00M | 34393.00M | 32585.00M | 32224.00M |
| Short term investments | 12.00M | - | 16131.00M | - | - |
| Net receivables | 3361.00M | 3561.00M | 2865.00M | 4667.00M | 6222.00M |
| Long term debt | 40082.00M | 35662.00M | 35324.00M | 35093.00M | 31329.00M |
| Inventory | 801.00M | 755.00M | 581.00M | 1722.00M | 1768.00M |
| Accounts payable | 2846.00M | 3382.00M | 2379.00M | 3562.00M | 3560.00M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | 402.00M | 2283.00M | 2349.00M |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | -726.00000M | -638.00000M | -2750.00000M | -3400.00000M | -3194.00000M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | 20908.00M | 20324.00M | 19373.00M | 19274.00M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | 4597.00M | 16942.00M | 16735.00M | 16267.00M |
| Treasury stock | - | -123.00000M | -123.00000M | -123.00000M | -123.00000M |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 7968.00M | 7054.00M | 39394.00M | 2982.00M | 3197.00M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 93769.00M | 88013.00M | 119056.00M | 116755.00M | 112940.00M |
| Capital lease obligations | - | - | - | - | - |
| Long term debt total | - | 35272.00M | 35324.00M | 35093.00M | 31329.00M |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Investments | -7375.00000M | -6990.00000M | 3761.00M | 3648.00M | -36.00000M |
| Change to liabilities | - | 1314.00M | 767.00M | 11.00M | -489.00000M |
| Total cashflows from investing activities | - | -6990.00000M | -3317.00000M | -4336.00000M | -7260.00000M |
| Net borrowings | - | 5022.00M | 3140.00M | 1728.00M | 1320.00M |
| Total cash from financing activities | 2683.00M | 1591.00M | 758.00M | 145.00M | -58.00000M |
| Change to operating activities | - | -1638.00000M | -5488.00000M | -5422.00000M | -2357.00000M |
| Net income | 2328.00M | 2171.00M | 1829.00M | 1954.00M | 3028.00M |
| Change in cash | 11.00M | -529.00000M | 453.00M | 44.00M | -659.00000M |
| Begin period cash flow | 1090.00M | 1619.00M | 1166.00M | 1122.00M | 1781.00M |
| End period cash flow | 1101.00M | 1090.00M | 1619.00M | 1166.00M | 1122.00M |
| Total cash from operating activities | 4703.00M | 4870.00M | 3012.00M | 4235.00M | 6659.00M |
| Issuance of capital stock | 140.00M | 563.00M | 0.00000M | - | 0.00000M |
| Depreciation | 2786.00M | 3533.00M | 6434.00M | 6527.00M | 5780.00M |
| Other cashflows from investing activities | - | 16.00M | 903.00M | 64.00M | 24.00M |
| Dividends paid | 1433.00M | 1334.00M | 1497.00M | 1492.00M | 1408.00M |
| Change to inventory | -45.00000M | -121.00000M | -141.00000M | -85.00000M | -87.00000M |
| Change to account receivables | -37.00000M | -1222.00000M | -703.00000M | 697.00M | -243.00000M |
| Sale purchase of stock | 6266.00M | 36.00M | -805.00000M | 45.00M | 112.00M |
| Other cashflows from financing activities | -114.00000M | 5935.00M | 4245.00M | 8077.00M | 2762.00M |
| Change to netincome | - | 217.00M | -1090.00000M | 138.00M | 619.00M |
| Capital expenditures | 7408.00M | 7147.00M | 7981.00M | 8048.00M | 7248.00M |
| Change receivables | - | -1222.00000M | -703.00000M | 697.00M | -243.00000M |
| Cash flows other operating | - | 304.00M | -4823.00000M | -4821.00000M | -1949.00000M |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | -529.00000M | 453.00M | 44.00M | -659.00000M |
| Change in working capital | -852.00000M | -2260.00000M | -4488.00000M | -4553.00000M | -2301.00000M |
| Stock based compensation | 21.00M | 41.00M | -643.00000M | -348.00000M | -267.00000M |
| Other non cash items | 110.00M | 1171.00M | -138.00000M | 346.00M | -262.00000M |
| Free cash flow | -2705.00000M | -2277.00000M | -4969.00000M | -3813.00000M | -589.00000M |
Sector: Utilities Industry: Utilities - Regulated Electric
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| EXC Exelon Corporation |
-0.175 0.46% | 37.88 | 15.79 | 14.88 | 1.68 | 1.42 | 3.68 | 10.08 |
| NEE Nextera Energy Inc |
-0.46 0.64% | 71.53 | 15.77 | 17.61 | 4.52 | 2.61 | 7.10 | 12.28 |
| SO Southern Company |
-1.32 1.60% | 81.00 | 25.35 | 17.76 | 2.89 | 2.48 | 5.27 | 13.35 |
| DUK Duke Energy Corporation |
-1.075 1.00% | 106.70 | 20.54 | 16.34 | 2.60 | 1.59 | 5.34 | 11.98 |
| AEP American Electric Power Co Inc |
-1.26 1.37% | 90.79 | 19.17 | 16.18 | 2.58 | 1.91 | 4.83 | 12.39 |
Exelon Corporation, a utility services holding company, engages in the energy distribution and transmission businesses in the United States and Canada. The company is involved in the purchase and regulated retail sale of electricity and natural gas, transmission and distribution of electricity, and distribution of natural gas to retail customers. It also offers support services, including legal, human resources, information technology, supply management, financial, engineering, customer operations, transmission and distribution planning, asset management, system operations, and power procurement services. It serves distribution utilities, municipalities, and financial institutions, as well as commercial, industrial, governmental, and residential customers. Exelon Corporation was incorporated in 1999 and is headquartered in Chicago, Illinois.
10 South Dearborn Street, Chicago, IL, United States, 60680-5379
| Name | Title | Year Born |
|---|---|---|
| Mr. Christopher Mark Crane | CEO & Director | 1959 |
| Mr. Calvin G. Butler Jr. | Pres & COO | 1970 |
| Mr. Joseph Nigro | Sr. Advisor to CEO | 1965 |
| Ms. Jeanne M. Jones | Exec. VP & CFO | 1980 |
| Mr. Douglas J. Brown | Chief Investment Officer & Sr. VP | NA |
| Mr. Andrew C. Plenge | VP of Investor Relations | NA |
| Mr. David Andrew Glockner | Exec. VP of Compliance, Audit & Risk | 1961 |
| Ms. Gayle E. Littleton | Exec. VP, Gen. Counsel & Corp. Sec. | 1973 |
| Mr. Aaron Koos | Sr. VP of Corp. Affairs & Chief Communications Officer | NA |
| Ms. Amy E. Best | Exec. VP & Chief HR Officer | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
CA 
AU
UK
US
NZ
Please wait processing your request...