TopFunds

Exelon

NASDAQ: EXC

Stock price

42.07 USD

(+18.34%) 5 years

Electric UtilitiesRegulated Electric

Insider Transactions

5Y price score: 25
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +18.34%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
30-jun.-26Award778--1,524Rogers Matthew Cdirectorlink
30-jun.-26Award5--3,896Lillie Charisse Rdirectorlink
30-jun.-26Award442--10,547Cheshire Marjorie Rodgersdirectorlink
30-jun.-26Award925--21,266BOWERS WILLIAM Pdirectorlink
28-apr.-26Award3,720--3,720Segedi Bryan Kdirectorlink
28-apr.-26Award3,720--3,720Rogers Matthew Cdirectorlink
28-apr.-26Award3,720--3,720RICHO ANNAdirectorlink
28-apr.-26Award3,720--3,720Lillie Charisse Rdirectorlink
28-apr.-26Award3,720--3,720Jojo Linda Pdirectorlink
28-apr.-26Award3,720--3,720DEWALT DAVID Gdirectorlink

42.0

52-week range

50.6

42.07

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(4.5) %

Dividend Yield TTM

3.9 %

Market cap $

$ 43,343

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

15.4

Price / Book TTM

1.5

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

1.3 %

38 %

124 %

Free cash flow per share growth

50.5 %

42.4 %

(20,174.9) %

Earnings per share growth

-

36.3 %

7.9 %

Dividends

Previous dividend:0.42 per share, Paid, Ex-div date Sep 04, 2026

Analyst ratings

Price Target Low

41

Price Target High

50

Price Target Median

48.5

Buy

14

Hold

21

Sell

2

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
2.5
1.2
4
2.1
3
2
1.7
2.1
2.3
2.5
2.7
0.8%
2
2
1.9
1.8
1.8
1.8
02FCF per share
-
(0.1)
(0.1)
1.1
(0.6)
(3.9)
(5.1)
(2.3)
(2.7)
(1.5)
(2.2)
-
(3.2)
(3.4)
(3.5)
(3.7)
(3.8)
(3.7)
03Dividends per share
Help
Adjusted for splitsLearn more
0.9
0.9
0.9
1
1
1.1
1.1
1.4
1.4
1.5
1.6
6.1%
-
-
-
-
-
-
04Dividends payout, %
48.7%
102.8%
32.8%
66.3%
48%
76%
87.8%
61.5%
61.6%
62%
58.4%
1.8%
-
-
-
-
-
-
05Revenue
$ 29,447
$ 31,360
$ 33,531
$ 35,985
$ 34,438
$ 33,039
$ 17,938
$ 19,078
$ 21,727
$ 23,028
$ 24,258
(1.9)%
$ 23,792
$ 23,336
$ 22,888
$ 22,448
$ 22,017
$ 22,678
06ㅤ% Change
-
6.5%
6.9%
7.3%
(4.3)%
(4.1)%
(45.7)%
6.4%
13.9%
6%
5.3%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
07Net Income
2,269
1,134
3,770
2,010
2,936
1,963
1,706
2,170
2,328
2,460
2,768
2%
2,083
2,043
2,004
1,965
1,928
1,986
08ㅤ% Margin
7.7%
3.6%
11.2%
5.6%
8.5%
5.9%
9.5%
11.4%
10.7%
10.7%
11.4%
8.8% A
8.8%
8.8%
8.8%
8.8%
8.8%
8.8%
09CFO
7,634
8,434
7,492
8,644
6,659
4,235
3,012
4,870
4,703
5,569
6,254
(2)%
5,305
5,203
5,103
5,005
4,909
5,056
10ㅤ% Of revenue
25.9%
26.9%
22.3%
24%
19.3%
12.8%
16.8%
25.5%
21.7%
24.2%
25.8%
22.3% A
22.3%
22.3%
22.3%
22.3%
22.3%
22.3%
11CAPEX
(7,624)
(8,565)
(7,584)
(7,594)
(7,248)
(8,048)
(7,981)
(7,147)
(7,408)
(7,097)
(8,529)
1.1%
(8,625)
(8,723)
(8,821)
(8,920)
(9,021)
(9,123)
12ㅤ% Change
-
12.3%
(11.5)%
0.1%
(4.6)%
11%
(0.8)%
(10.5)%
3.7%
(4.2)%
20.2%
1.1% A
1.1%
1.1%
1.1%
1.1%
1.1%
1.1%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
10
(131)
(92)
1,050
(589)
(3,813)
(4,969)
(2,277)
(2,705)
(1,528)
(2,275)
-
(3,320)
(3,519)
(3,718)
(3,915)
(4,112)
(4,066)
14Total assets
95,384
114,904
116,770
119,634
124,977
129,317
133,013
95,349
101,856
107,784
116,570
2%
118,932
121,341
123,800
126,308
128,867
131,478
15ㅤ% Change
-
20.5%
1.6%
2.5%
4.5%
3.5%
2.9%
(28.3)%
6.8%
5.8%
8.2%
2%
2%
2%
2%
2%
2%
2%
16Total liabilities
68,090
87,292
84,583
86,587
90,404
94,449
98,218
70,605
76,101
80,863
87,772
2.6%
89,550
91,365
93,216
95,104
97,031
98,997
17ㅤ% Of assets
71.4%
76%
72.4%
72.4%
72.3%
73%
73.8%
74.1%
74.7%
75%
75.3%
75.3% A
75.3%
75.3%
75.3%
75.3%
75.3%
75.3%
18Shareholders Equity
27,294
27,612
32,187
33,047
34,573
34,868
34,795
24,744
25,755
26,921
28,798
0.5%
29,382
29,977
30,584
31,204
31,836
32,481
19Net Debt
19,817
35,278
34,477
35,179
37,212
38,670
33,868
39,643
43,563
46,292
49,402
9.6%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
893,000
927,000
949,000
969,000
974,000
977,000
980,000
987,000
997,000
1,003,000
1,012,000
1.3%
1,024,739
1,037,639
1,050,701
1,063,928
1,077,321
1,090,882
21ㅤ% Change
-
3.8%
2.4%
2.1%
0.5%
0.3%
0.3%
0.7%
1%
0.6%
0.9%
1.3%
1.3%
1.3%
1.3%
1.3%
1.3%
1.3%
22ROA
2.4%
1%
3.2%
1.7%
2.4%
1.5%
1.3%
2.3%
2.3%
2.3%
2.4%
-
1.8%
1.7%
1.6%
1.6%
1.5%
1.5%
23ROE
8.3%
4.1%
11.7%
6.1%
8.5%
5.6%
4.9%
8.8%
9%
9.1%
9.6%
-
7.1%
6.8%
6.6%
6.3%
6.1%
6.1%
24Interest coverage
4.3
2.1
2.8
2.5
2.7
1.7
2.1
2.3
2.3
2.3
2.4
-
-
-
-
-
-
-
25Dividend Yield
6.3%
5%
4.6%
4.3%
4.5%
5.1%
3.7%
3.1%
4%
4%
3.7%
-
-
-
-
-
-
-
26P/E Ratio
7.8
20.6
7.1
15.5
10.8
15
23.7
19.7
15.3
15.4
15.9
-
-
-
-
-
-
-
27Stock price range
18-27
19-27
24-30
26-34
31-36
21-36
28-41
36-50
34-44
34-41
37-48
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
17,622
23,386
26,611
31,099
31,632
29,387
40,325
42,625
35,756
37,753
44,070
9.6%
(99,419)
(104,421)
(109,923)
(115,975)
(122,632)
-
29FCF Yield
0.1%
(0.6)%
(0.4)%
3.4%
(1.9)%
(13)%
(12.3)%
(5.3)%
(7.6)%
(4.1)%
(5.2)%
-
3.3%
3.4%
3.4%
3.4%
3.4%
-
30Average stock price
22.6
22.9
27.1
29.6
33.8
28.7
34.4
42.9
39.3
37.3
42.8
6.6%
(97)
(100.6)
(104.6)
(109)
(113.8)
-
31 CEO
CJ
Calvin G. Butler Jr.