With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
EXC — frequently asked questions
Is Exelon Corporation overvalued?
In our latest published analysis dated 2026-10-03, EXC looks meaningfully undervalued. The price recorded at analysis is USD 40.7 versus our fair value of USD 59.4; the high endpoint is presented separately as potential value of USD 80.1. That implies roughly 45.9% upside to fair value at that date.
Our latest published report, analyzed 2026-10-03, gives EXC a fair value of USD 59.4 and a potential value of USD 80.1. The conclusion is triangulated across multiple valuation models and weighted by reliability for Exelon Corporation's archetype; it is a dated research output, not a live price.
Should I buy EXC now?
Our latest published rating for EXC, analyzed 2026-10-03, is Strong Buy. Exelon Corporation looks meaningfully undervalued at the analysis-date price of USD 40.7 versus fair value of USD 59.4; potential value is USD 80.1. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for EXC?
The dedicated bear-case section in our report analyzed 2026-10-03 documents Exelon Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is EXC's rating?
Our latest published rating for EXC, analyzed 2026-10-03, is Strong Buy, with a published moat assessment of 7/10 (Narrow). It reflects our fair value of USD 59.4, the potential value of USD 80.1, and the price recorded at analysis (USD 40.7).
Accelerating high-density data center interconnections and regional commercial electrification across Northern Illinois (ComEd) and the Mid-Atlantic (Pepco Holdings and BGE) drive annual rate base additions above 7.5%, expanding consolidated revenue toward $27,547M and lifting diluted EPS from $2.76 in FY2025 toward $3.09 in FY2027, supporting multiple expansion toward peer averages and potential equity value up to USD 80.14 per share.
Main risk
State public utility commissions (such as the ICC in Illinois or MDPSC in Maryland) issue adverse rate case orders reducing authorized ROEs below 9.0% or disallowing grid modernization capital expenditures across ComEd ($7,267M FY2025 revenue) or BGE ($5,222M FY2025 revenue).
We assign a Strong Buy rating to Exelon Corporation based on a Fair value of USD 59.44 per share, offering 45.94% upside from the report-date price of USD 40.73 as of October 2, 2026.4
Exelon Corporation carries a Strong Buy rating. For an ordinary investor, this means the stock presents exceptional risk-adjusted total return potential, combining an above-market regulated utility dividend with durable, low-volatility earnings growth that is significantly undervalued by the market.
The stock was evaluated at a price of USD 40.73 as of October 2, 2026. Against this price, the house assessment establishes a Fair value midpoint of USD 59.44 per share, representing 45.94% upside. Under an accelerated grid expansion scenario, Potential value reaches USD 80.14 per share, representing an upside of 96.76%.4
The primary risk to this thesis is adverse state regulatory decisions in Illinois or Maryland that cut authorized returns on equity below 9.0% or disallow grid modernization capital expenditures across Commonwealth Edison or Baltimore Gas and Electric. If regulators reject multi-year rate plans or delay cost recovery, Exelon cannot earn its cost of capital on new capital investments, causing consolidated operating margins to compress from the FY2025 level of 21.22% ($5,148M operating income on $24,258M revenue) below 18.20%. A reader would observe this deterioration through disputed rate case filings, commission-ordered rate cuts, and widening free cash flow deficits beyond the -$2,275M recorded in FY2025.5,6
The core engine of value creation is Exelon's transformation-build capital program, in which capital expenditures of $8,529M in FY2025 exceeded annual depreciation of $3,643M by 2.34x to expand electric transmission and distribution infrastructure. Under state-approved formula rates and riders, every dollar of prudently deployed capital expands the regulated rate base, directly increasing authorized operating earnings and lifting consolidated revenue from $24,258M in FY2025 toward consensus projections of $26,326.8M by FY2027. Because Exelon operates exclusive geographic monopolies, customers cannot switch providers, translating this steady rate base expansion into 5-7% annual compound growth in earnings per share from $2.76 in FY2025 to $3.04 in FY2027 and lifting value per share toward Fair value of USD 59.44.1,4,6
Accretive Rate Base Compounding
Capital expenditures of $8,529M in FY2025 exceed annual depreciation by 2.34x, expanding regulated asset base and driving predictable 5-7% earnings per share compounding under formula rates and riders.6
Complete Retail Monopoly Insulation
State-granted exclusive franchises across Illinois, Pennsylvania, Maryland, Delaware, DC, and New Jersey protect all six operating subsidiaries from retail competition, securing volume durability and 21.22% operating margins.6
Significant Valuation Discount to Utility Peers
Trading at 13.7x forward earnings against peers trading above 16x (Dominion at 16.07x, NextEra at 17.50x), Exelon offers 45.94% upside to Fair value of USD 59.44.4
House recommendation
Exelon Corporation is rated Strong Buy because its multi-year rate base expansion across six exclusive regulated utility territories drives visible 5-7% compound earnings growth at a substantial 31.48% discount to Fair value.
Company overview
PJM is the regional grid operator and operates pursuant to its FERC-approved tariffs. PJM is the transmission provider under, and the administrator of, the PJM Tariff.
PJM operates the PJM energy, capacity, and other wholesale markets. Exelon is a transmission and distribution company that delivers electricity and natural gas service to its customers and communities.
In a severe macro-regulatory stress environment, state utility commissions disallow planned grid modernization capital expenditures while compressing allowed ROEs below 9.00%. With FY2025 capital expenditures reaching $8,529M against operating cash flow of $6,254M, annual free cash flow remains deeply negative at -$2,275M. If refinancing costs across $52,673M of total debt escalate above the pre-tax cost of debt of 6.80% under a 5.24% risk-free rate, interest coverage contracts sharply, forcing equity dilution or capital program retrenchment that curtails rate base growth.
Exelon Corporation possesses a narrow economic moat underpinned by legally granted exclusive service territories and efficient scale across six premier operating subsidiaries: Commonwealth Edison (ComEd), PECO Energy, Baltimore Gas and Electric (BGE), Potomac Electric Power Company (Pepco), Delmarva Power & Light, and Atlantic City Electric. Together, these utilities generated $24,258M in consolidated revenue and $5,148M in operating income in FY2025. State regulatory compacts grant exclusive rights to distribute electricity and natural gas within designated service areas, completely insulating the company from retail customer switching or direct price competition from peer utilities such as Dominion Energy, NextEra Energy, PG&E, or Pinnacle West.
The durability of this moat is reinforced by massive efficient scale barriers. Building duplicate transmission lines, substations, and local distribution networks across major metropolitan areas including Chicago, Philadelphia, Baltimore, and Washington D.C. is prohibited by state regulators and financially infeasible. While Exelon's moat provides exceptional volume insulation and cash flow durability, the rating is bounded at narrow because regulatory commissions establish allowed returns close to the cost of capital. With an authorized regime producing returns near the company's 6.2032% and 6.5424% , shareholder value creation relies on compounding invested rate base rather than excess spreads.
The highlighted cell is Fair value when every assumption sits at its base level ($59.44). Each row and column shows what Fair value becomes when one assumption moves.
The enterprise cash-flow model projects negative first-year free cash flow; treat the sensitivity grid as provisional and re-check reinvestment assumptions.
Maintain Strong Buy; Maintain position; confirm that higher capital deployment is formally approved into rate base without regulatory lag across Northern Illinois and Maryland jurisdictions.
Trigger: Consensus earnings and commercial load growth exceeding expectations driven by faster data center interconnections and authorized rate base additions
Execution confirms the pace of rate base compounding across the operating subsidiaries, affirming $59.44 and potential upside toward $80.14.
In-line
Maintain Strong Buy; Hold allocation steady; monitor upcoming rate case filings and tracker recovery reconciliations across operating subsidiaries.
Trigger: Earnings and revenue meeting guidance ranges with steady capital deployment and timely tariff adjustments
Formula-rate utility compounding, validating our thesis and keeping the shares on track toward $59.44.
Miss
Downgrade the rating; Re-examine capital expenditure execution schedules and scrutinize pending regulatory orders in Illinois and Maryland before deploying further capital.
The utility sector is undergoing a major capital expansion cycle driven by grid modernization, clean energy transition mandates, and accelerating data center load growth. Industry benchmark capex-to-revenue stands at 33.6% (0.336) and capex-to-depreciation is 3.15x. Exelon is actively participating in this transformation build, with FY2025 capex reaching $8,529M on revenue of $24,258M (capex/revenue of 35.16%), up from $7,097M in FY2024 and $7,408M in FY2023, exceeding annual D&A of $3,643M by 2.34x.6
Bull cycle
In an extended bull cycle, accelerating commercial load growth from artificial intelligence data centers and industrial electrification sustains rate base CAGR above 7.5%, supported by supportive formula rate riders and constructive multi-year rate settlements in Illinois and Maryland.
Bear cycle
In a bear cycle, elevated interest rates and customer bill pushback force regulators to compress authorized ROEs below 9.0%, lengthen regulatory lag, and disallow grid capex, trapping utilities in high debt service burdens while limiting rate base growth.
§11 Position management
Sizing
5-7%
High conviction is supported by Exelon's pure-play regulated transmission and distribution business model, exclusive franchise monopolies across six operating subsidiaries, and significant implied upside of 45.94% to fair value midpoint of $59.44 relative to the analysis price of $40.73. Sizing accommodates regulated cash flow stability while managing debt leverage exposure ($52,673M total debt).4
Risk
Risk management is centered on monitoring regulatory compact integrity, capital expenditure execution, and balance sheet interest rate sensitivity. Because Exelon operates with elevated total debt ($52,673M) and negative free cash flow (-$2,275M in FY2025), position sizing is capped at 7% of total portfolio value. Regulatory exposure is mitigated by subsidiary diversification across five states and Washington D.C., ensuring that adverse rulings in a single jurisdiction do not impair the company's consolidated earnings power.
§12 Investor perspectives
Total Return / Value Compounder
Buy
Exelon offers 45.94% upside to Fair value of USD 59.44 from the report-date price of USD 40.73. The stock's 13.7x forward P/E trades at an unwarranted discount to peer median multiples (Dominion at 16.07x, NextEra at 17.50x), despite pure-play transmission and distribution insulation.4
Income & Dividend Growth Investor
Buy
Backed by $6,254M in FY2025 operating cash flow and exclusive utility franchises, Exelon's regulated utility cash flow supports a dependable dividend profile alongside 5-7% compound earnings per share growth.6
Defensive / Low-Volatility Investor
Buy
§14 Final recommendation
Action
Strong Buy
We recommend a Strong Buy on Exelon Corporation with a Fair value of USD 59.44 per share, offering 45.94% upside from the report-date price of USD 40.73 as of October 2, 2026. Exelon is a pure-play transmission and distribution utility operating under state-granted exclusive franchise monopolies across six operating utilities, completely insulating its volume and tariffs from peer competition.4,7
The company is undergoing an aggressive transformation-build capital program ($8,529M capex in FY2025, 2.34x depreciation) that expands the regulated rate base to accommodate massive data center and electrification load growth. At 13.7x forward earnings, the stock trades at an unjustified discount to peers (such as Dominion at 16.07x and NextEra at 17.50x), providing investors an asymmetric entry point into high-quality regulated compounding.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
In the downside scenario, regulatory friction across key state jurisdictions results in capital disallowances, reduced authorized returns on equity, or prolonged regulatory lag that impairs rate base growth. Meanwhile, elevated borrowing costs increase debt service charges on the maturity ladder, compressing net margins and necessitating slower capital deployment or higher equity dilution.
Ways this thesis can break
State Regulatory Commission Rate Disallowances and Authorized ROE Compression
FY2025 operating income of $5,148M on revenue of $24,258M yielded an operating margin of 21.22%. If state commissions in Illinois (ICC) or Maryland cut authorized ROEs and disallow grid modernization capex across ComEd ($7,267M revenue) and BGE ($5,222M revenue), operating margin falls by 300 bps below 18.2%.6,7
FV impact
0%
Operating margin 3 points lower throughout
Trigger
Within 18 months
Higher-For-Longer Cost of Capital and Debt Refinancing Squeeze
Current computed moderate Ke is 6.5424% with a risk-free rate of 5.24% and pre-tax cost of debt of 6.80%. With $52,673M in total debt, persistent utility credit spread widening and refinancing pressure lifting Ke above 7.54% reduces equity valuation.2,4
The base case models a terminal P/E multiple of 15.0x, compared to EXC's forward P/E of 13.7x and peer PCG at 6.84x. Regulatory friction and persistent negative FCF (-$2,275M in FY2025) cause market participants to de-rate the terminal multiple below 12.0x.4,5
Early-warning signals to monitor
The five developments that would weaken our investment case.
Compression of operating margin below 18.20% from the FY2025 level of 21.22% ($5,148M operating income on $24,258M revenue) signals adverse rate case rulings or disallowance of grid modernization riders in Illinois or Maryland.
A decline in the capex-to-depreciation ratio below 1.40x from the FY2025 level indicates severe capital expenditure curtailment or regulatory disallowances, falsifying the transformation-build thesis.
Current:2.34x (based on $8,529M capex and $3,643M D&A)
Alert ifBelow 1.40x
03
Total Debt Burden
Accumulation of total debt beyond $56,000M from $52,673M against cash of $626M while FCF remains at -$2,275M threatens credit metrics and raises refinancing costs.
Current:$52,673M
Alert ifAbove $56,000M without offsetting rate base growth
Widening credit spreads and elevated benchmark interest rates lifting Ke above 7.54% from current moderate Ke of 6.5424% and pre-tax cost of debt of 6.80% increase debt service on $52,673M debt and suppress equity valuation.
Flat or negative revenue growth relative to FY2025 revenue of $24,258M would falsify the thesis that grid investment and commercial load growth translate into top-line rate base compounding.
Current:5.26% projected FY2026 growth ($24,258M in FY2025 to $25,535M)
As an exclusively regulated utility, Exelon's ROIC of approximately 5.68% operates near its computed WACC of 6.2032% and cost of equity of 6.5424%. In utility economics, economic profit is generated through expanding the invested rate base upon which authorized returns on equity (typically 9.0% to 10.0%) are earned, rather than through widening pricing spreads above capital costs.2
7/ 10
Narrow
Sources of advantage
01Exclusive Regulated Geographic Service Franchises and Intangible Regulatory Compacts — State-granted monopoly franchises across ComEd ($7,267M FY2025 revenue), PECO ($4,684M revenue), BGE ($5,222M revenue), and Pepco Holdings ($7,135M revenue) legally bar competing retail distribution wires within franchised territories.Wide
02Efficient Scale and Transmission Network Infrastructure — Duplicating Exelon's extensive electric and gas transmission and distribution assets would require tens of billions of dollars in redundant capital expenditure and is economically irrational and legally prohibited, establishing natural monopoly efficient scale.Wide
Adverse Regulatory Rulings and Disallowances on Grid Modernization Capex
high
Next 12-24 months during multi-year rate plan reviews
Active stakeholder engagement, alignment of investment filings with state statutory clean energy mandates, and geographic diversification across five states and D.C.
Customer Bill Pressures and Political Pushback Against Rate Base Expansion
medium
Medium-term (2-3 years)
Operational efficiency programs to keep controllable O&M flat, and pacing of capital deployments to align rate base additions with customer affordability metrics.
Rate base compounding driven by steady capital investment in transmission and distribution infrastructure
Authorized returns on equity maintained in line with historical regulatory compacts
Operating margins sustained by formula rate trackers and cost recovery mechanisms
Refinancing executed in line with market cost of capital benchmarks
In the modal base case, Exelon executes its multi-year capital investment program across its six operating utilities, expanding rate base steadily while maintaining authorized returns on equity across its jurisdictions. Tariff riders and formula rates facilitate predictable revenue and earnings growth, while steady operating cash flow supports the ongoing capital buildout and dividend distributions. Under this central projection, the target is $59.44 with an estimated probability of 60.0%, providing an implied return of 45.9% relative to $40.73 and aligning with $59.44.
In the upside scenario, accelerating commercial electrification and high-density data center interconnect requests across Northern Illinois and the Mid-Atlantic drive capital expenditure deployment above baseline plans. Formula rates and multi-year rate plans allow rapid inclusion of transmission assets into rate base with minimal regulatory lag, expanding earnings and supporting multiple expansion toward peer averages. Under this path, the target reaches $80.14 with an estimated probability of 15.0%, offering an implied return of 96.8% from $40.73 and reaching toward $80.14.
Operating earnings falling short of guidance due to regulatory disallowances, higher storm restoration expenses, or elevated refinancing costs
Regulatory disallowances would compress operating margins and slow rate-base accretion, narrowing the distance between $40.73 and $59.44.
Earnings quality is anchored by regulated cash collections and state-approved tariff recovery mechanisms across six franchised utilities. Operating cash flows provide a dependable baseline of internal cash generation. However, reported free cash flow remains negative due to the active multi-year transformation buildout, where capital expenditures exceed depreciation to fund grid expansion. Quality of earnings depends on timely regulatory approval of formula rates and capital recovery riders, which allows capital investments to be recognized in rate base without prolonged regulatory lag or cost disallowances.
Metrics to watch into the print
01
Metric:
Regulatory Rate Case Orders and Authorized ROEs
CurrentOperating under multi-year rate plans and formula rate filings with authorized ROEs established across operating utility jurisdictions.
Why it matters
Authorized ROE levels and capital disallowance rulings directly govern operating margins and allowed earnings across franchised utilities; lower authorized returns reduce net income and per-share compounding.
CurrentAnnual capital expenditure remains elevated above depreciation to accommodate grid hardening and data center connections.
Why it matters
The pace of placing grid modernizations and transmission assets into service drives rate base growth, which expands top-line revenues and operating cash flows over multi-year cycles.
03
Metric:
Commercial Electrification and Data Center Interconnection Queues
CurrentAccelerating demand and interconnect requests across ComEd and Pepco service territories.
Why it matters
High-density load interconnection requests increase transmission throughput and justify high-voltage capital investments, lifting long-term rate base CAGR.
04
Metric:
Debt Maturity Refinancing and Corporate Credit Spreads
CurrentNear-term debt maturities being addressed through utility subsidiary debt issuances under prevailing market rates.
Why it matters
Carrying significant total debt exposes earnings to rising interest rates; higher refinancing yields increase annual debt service and compress net margins.
CurrentOperating cash flows remain steady while discretionary growth capex creates an expected funding deficit.
Why it matters
Cash flow from operations funds the baseline capital program and dividend; widening FCF deficits increase reliance on external debt and equity financing.
Operating cash flow remained solid at $6,254M in FY2025. However, because the company is executing a large-scale transformation build ($8,529M capex), reported free cash flow was negative at -$2,275M, following -$1,528M in FY2024. In utility corporate finance, this negative FCF is not an indicator of operational distress but a reflection of discretionary rate-base investment that compounds authorized earnings in subsequent rate cycles.5,6
Exelon directs virtually all available capital toward rate-base accretive capital expenditures across its regulated transmission and distribution utilities. In FY2025, capex was $8,529M, substantially exceeding depreciation of $3,643M. This capital deployment is funded by operating cash flow of $6,254M alongside net debt issuance, leaving total debt at $52,673M. Dividend distributions are maintained with an annual dividend of $1.68 per share, representing an authorized payout ratio of approximately 60% of earnings.
Because state public utility commissions set customer rates based on authorized ROEs (generally 9.0% to 10.0% on equity rate base) and prune excessive returns, utility ROIC does not deviate significantly from capital costs. Stable ROIC matching WACC preserves invested capital while economic value is created through growth in the quantum of the rate base.
Exelon Corporation (EXC) trades at 13.7x forward earnings against a peer median of 16.6x. Its EV/EBITDA of 11.1x compares with a peer median of 13.3x. The comparison uses 4 peers: Dominion Energy Inc., Pinnacle West Capital Corporation, NextEra Energy Inc. and PG&E Corporation, as of 2026-10-03.
Secular trends
Trend
Impact
Note
Data Center Interconnection and Commercial Electrification Load Growth
positive
Explosive growth in high-density data centers across Northern Illinois (ComEd) and the PJM Mid-Atlantic corridor (Pepco and BGE) drives multi-gigawatt transmission and distribution interconnect requests, supporting capital expenditure deployment.
Grid Hardening and Climate Resilience Infrastructure Investment
positive
State mandates requiring storm hardening, undergrounding, and automated switching technology provide regulatory justification for elevated multi-year capex programs.
Elevated Benchmark Interest Rates and Higher Debt Service Costs
negative
Persistent high interest rates (risk-free rate of 5.24% and pre-tax cost of debt of 6.80%) increase the cost of carrying $52,673M in total debt, elevating financing charges across near-term maturities.
Positioning
Exelon is positioned as a pure-play transmission and distribution utility with zero merchant generation risk following the spin-off of Constellation Energy. Its six operating subsidiaries serve prime economic corridors with dense commercial and data center interconnection demand, positioning the company at the upper tier of rate-base growth potential among regulated peers.
Entry tranches
Level
Action
Why
At analysis price near $40.73
Initial Tranche Deployment
Initiate primary core position where shares trade at 13.7x forward P/E, reflecting a 31.48% discount to fair value of $59.44.
$38.00 - $39.50
Opportunistic Add on Rate Case Friction or Macro Weakness
Deploy secondary tranche on any temporary pullbacks toward 52-week lows ($39.73), expanding position sizing at widened margins of safety.
Re-underwrite the long-term compounding model and adjust fair value downward if authorized returns are systematically lowered.
With an adjusted beta of 0.3146 and exclusive service territories across six operating subsidiaries, Exelon provides defensive resilience against macroeconomic volatility, insulated from retail competitive displacement.2,7
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
