What Is EXC Fair Value?
Exelon (EXC) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Exelon (EXC) has a composite fair value estimate of $39.00 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $43.93, suggesting the stock is fair value by 11.2%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$39.00
vs. current price of $43.93(-11.2%)
How Is EXC Fair Value Calculated?
Four independent models estimate what EXC is worth. Each uses different inputs and assumptions. The composite blends them by weight.
EXC Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$36.71
-16.4%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$39.95
-9.1%Fair Value
Inputs used
EXC Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$43.00
-2.1%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$28.57
-35.0%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $43.93 is 16.4% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.17B | $2.07B |
| Year 2 | $2.28B | $2.06B |
| Year 3 | $2.39B | $2.05B |
| Year 4 | $2.50B | $2.04B |
| Year 5 | $2.62B | $2.03B |
| Year 6 | $2.74B | $2.02B |
| Year 7 | $2.87B | $2.01B |
| Year 8 | $3.01B | $2.00B |
| Year 9 | $3.15B | $1.99B |
| Year 10 | $3.30B | $1.99B |
| Terminal Value | $124.79B | $75.09B |
What Are EXC's Key Financial Metrics?
Earnings & Growth
Current Price
$43.93
EPS (TTM)
$2.72
Forward P/E
14.5
Profit Margin
11.0%
Cash & Balance Sheet
Free Cash Flow
-2.7B
EBITDA
8.4B
Book Value
$28.77
Total Debt
52.7B
What Do Analysts Say About EXC?
Low
$41.00
Average
$48.88
High
$58.00
Upside
+11.3%
EXC Fair Value FAQ
What is the fair value of EXC?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), EXC's estimated fair value is $39.00. The stock is currently trading at $43.93, which makes it fair value by our analysis.
How is EXC's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is EXC overvalued or undervalued?
Based on our analysis, EXC is fair value. The current price of $43.93 is 11.2% above our estimated fair value of $39.00.
What do Wall Street analysts say about EXC?
17 analysts cover Exelon with a consensus rating of "Hold." The average price target is $48.88, ranging from $41.00 to $58.00. This implies 11.3% upside from the current price.