/
DCF Valuation
Base-case fair value
$-22.45
Intrinsic $-29.93 · 25% MOS
Current price: $45.56
Base-case summary
Our base-case DCF for Exelon Corp (EXC) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow ($780M) — TTM FCF was negative, this produces an intrinsic value of $-29.93 per share. A 25% safety margin gives a fair value of $-22.45, suggesting the stock is currently 149% overvalued against the $45.56 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative (-$2.2B). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF ($780M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
$780M
Cash & equivalents
$713M
Total debt
$50.9B
Shares outstanding
1.0B