Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
EXELON CORP
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-50.3% vs price
Base Case (Median)
-2.0% vs price
Bull Case (75th pct.)
0.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $41.01 | 0.8% | Medium (25%) |
| Growth Trajectory DCF | $16.56 | -59.3% | Medium (20%) |
| Graham Number | $41.54 | 2.1% | Medium (40%) |
| EV/EBITDA | $20.22 | -50.3% | Medium (20%) |
| Earnings Power Value | $39.87 | -2.0% | Medium (50%) |
Based on 5 out of 7 methods, EXC appears fairly valued at the current price of $40.70. The base case fair value of $39.87 implies 2.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.