← All companies ← EXAS Manual EXE → ← EVRG Multi-Utilities GNE →

EXC, Exelon Corporation

Multi-Utilities capital-intensive Regulated utility

Exelon Corporate is a holding company that conducts substantially all of its business operations through its subsidiaries.

Latest annual: FY2025 10-K

EXC · Exelon Corporation

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025

$24.3B

+5.3% YoY · 8% 5-yr CAGR

Vital signs · TTM, with 5-yr average

Revenue $24.8B 5-yr avg $21.2B

Operating margin 21.0% 5-yr avg 18.2%

ROIC 6% 5-yr avg 5%

Owner-earnings margin −9% 5-yr avg −14%

Free cash flow margin −9% 5-yr avg −14%

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation: Regulated utility. Returns are set by regulation on an approved rate base; the capital spending regulators approve becomes the growth, recovered through allowed rates.
What moves the needle: Operating margin has run about 13% through the cycle, a solid margin the cost base and competition set as much as the price does. Capital spending runs about 31% of sales, well above depreciation, so the return earned on what it sinks into that plant weighs as much as the margin. Read this kind of business on rate base and the allowed return. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
Is it a good business?: Return on capital has rarely cleared the cost of capital (median 5%, above 15% in 0 of 10 years). Owner earnings, the cash-based check, have been thin too. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left

2016’16	2017’17	2018’18	2019’19	2020’20	2021’21	2022’22	2023’23	2024’24	2025’25	TTMTTMMar 2026
											Income statement
$31.4B	$33.6B	$36.0B	$34.4B	$16.7B	$17.9B	$19.1B	$21.7B	$23.0B	$24.3B	$24.8B	RevenueRevenue
$3.2B	$4.4B	$3.9B	$4.4B	$2.2B	$2.7B	$3.3B	$4.0B	$4.3B	$5.1B	$5.2B	Operating incomeOp. inc.
10.2%	13.1%	10.8%	12.7%	13.1%	15.0%	17.4%	18.5%	18.8%	21.2%	21.0%	Operating marginOp. mgn
$1.1B	$3.8B	$2.0B	$2.9B	$2.0B	$1.7B	$2.2B	$2.3B	$2.5B	$2.8B	$2.8B	Net incomeNet inc.
40%	-3%	6%	21%	-0%	2%	14%	14%	8%	16%	17%	Effective tax rateTax rate
											Cash flow & returns
$8.5B	$7.5B	$8.6B	$6.7B	$4.2B	$3.0B	$4.9B	$4.7B	$5.6B	$6.3B	$6.8B	Operating cash flowOp. cash
$3.9B	$3.8B	$4.4B	$4.3B	$2.9B	$3.0B	$3.3B	$3.5B	$3.6B	$3.6B	$3.7B	DepreciationDeprec.
$3.3B	($215M)	$2.2B	($529M)	($619M)	($1.7B)	($625M)	($1.1B)	($487M)	($157M)	$234M	Working capital & otherWC & other
$8.6B	$7.6B	$7.6B	$7.2B	$8.0B	$8.0B	$7.1B	$7.4B	$7.1B	$8.5B	$8.9B	CapexCapex
27.3%	22.6%	21.1%	21.0%	48.3%	44.5%	37.5%	34.1%	30.8%	35.2%	36.1%	Capex / revenueCapex/rev
($92M)	($104M)	$1.1B	($589M)	($3.8B)	($5.0B)	($2.3B)	($2.7B)	($1.5B)	($2.3B)	($2.2B)	Owner earningsOwner earn.
−0.3%	−0.3%	2.9%	−1.7%	−22.9%	−27.7%	−11.9%	−12.4%	−6.6%	−9.4%	−8.7%	Owner earnings marginOE mgn
($92M)	($104M)	$1.1B	($589M)	($3.8B)	($5.0B)	($2.3B)	($2.7B)	($1.5B)	($2.3B)	($2.2B)	Free cash flowFCF
−0.3%	−0.3%	2.9%	−1.7%	−22.9%	−27.7%	−11.9%	−12.4%	−6.6%	−9.4%	−8.7%	Free cash flow marginFCF mgn
$0	$208M	$154M	$41M	$0	$0	—	—	—	—	$0	AcquisitionsAcquis.
$1.2B	$1.2B	$1.3B	$1.4B	$1.5B	$1.5B	$1.3B	$1.4B	$1.5B	$1.6B	$1.6B	Dividends paidDiv. paid
3%	7%	6%	6%	3%	4%	5%	5%	5%	5%	6%	ROICROIC
4%	13%	7%	9%	6%	5%	9%	9%	9%	10%	9%	Return on equityROE
−0%	9%	2%	5%	1%	1%	3%	3%	3%	4%	4%	Retained to equityRetained/eq
											Balance sheet
$635M	$898M	$1.3B	$587M	$432M	$672M	$407M	$445M	$357M	$626M	$713M	Cash & investmentsCash+inv
$4.2B	$4.4B	$4.6B	$4.6B	$3.2B	$1.9B	$2.2B	$2.3B	$2.7B	$3.3B	$3.1B	ReceivablesReceiv.
$3.4B	$3.5B	$3.8B	$3.6B	$3.6B	$2.4B	$3.4B	—	—	—	$2.8B	Accounts payablePayables
$717M	$913M	$807M	$1.0B	($331M)	($510M)	($1.2B)	$2.3B	$2.7B	$3.3B	$352M	Operating working capitalOper. WC
$12.4B	$11.9B	$13.3B	$12.0B	$12.6B	$14.0B	$7.3B	$8.1B	$8.4B	$9.5B	$9.0B	Current assetsCur. assets
$13.5B	$10.8B	$11.4B	$14.2B	$12.8B	$16.1B	$10.6B	$9.9B	$9.6B	$10.3B	$9.6B	Current liabilitiesCur. liab.
0.9×	1.1×	1.2×	0.8×	1.0×	0.9×	0.7×	0.8×	0.9×	0.9×	0.9×	Current ratioCurr. ratio
$6.7B	$6.7B	$6.7B	$6.7B	$6.7B	$6.6B	$6.6B	$6.6B	$6.6B	$6.6B	$6.6B	GoodwillGoodwill
$114.9B	$116.8B	$119.6B	$125.0B	$129.3B	$133.0B	$95.3B	$101.9B	$107.8B	$116.6B	$117.5B	Total assetsAssets
$34.0B	$34.3B	$35.4B	$26.6B	$36.9B	$32.9B	$37.1B	$42.7B	$46.1B	$51.1B	$49.5B	Total debtDebt
$33.4B	$33.4B	$34.1B	$26.0B	$36.5B	$32.2B	$36.7B	$42.2B	$45.8B	$50.5B	$48.8B	Net debt / (cash)Net debt
2.1×	2.9×	2.5×	2.7×	1.4×	—	—	—	—	—	3.3×	Interest coverageInt. cov.
$25.8B	$29.9B	$30.7B	$32.2B	$32.6B	$34.4B	$24.7B	$25.8B	$26.9B	$28.8B	$29.3B	Shareholders’ equityEquity
0.4%	0.3%	0.2%	—	—	—	—	—	—	—	0.3%	Stock comp / revenueSBC/rev
											Per share
927M	949M	969M	974M	977M	980M	987M	997M	1.00B	1.01B	1.03B	Shares out (diluted)Shares
$33.84	$35.36	$37.13	$35.36	$17.06	$18.30	$19.33	$21.79	$22.96	$23.97	$24.16	Revenue / shareRev/sh
$1.21	$3.98	$2.07	$3.01	$2.01	$1.74	$2.20	$2.34	$2.45	$2.74	$2.71	EPS (diluted)EPS
$-0.10	$-0.11	$1.08	$-0.60	$-3.90	$-5.07	$-2.31	$-2.71	$-1.52	$-2.25	$-2.11	Owner earnings / shareOE/sh
$-0.10	$-0.11	$1.08	$-0.60	$-3.90	$-5.07	$-2.31	$-2.71	$-1.52	$-2.25	$-2.11	Free cash flow / shareFCF/sh
$1.26	$1.30	$1.37	$1.45	$1.53	$1.53	$1.35	$1.44	$1.52	$1.60	$1.60	Dividends / shareDiv/sh
$9.23	$7.99	$7.84	$7.44	$8.24	$8.14	$7.24	$7.43	$7.08	$8.43	$8.71	Cap. spending / shareCapex/sh
$27.87	$31.50	$31.72	$33.08	$33.35	$35.09	$25.07	$25.83	$26.84	$28.46	$28.57	Book value / shareBVPS

Per-share growththe realized rate an owner's share compounded

	9-yr	5-yr
Revenue / share	−3.8%/yr	+7.0%/yr
EPS	+9.5%/yr	+6.4%/yr
Dividends / share	+2.7%/yr	+0.9%/yr
Capital spending / share	−1.0%/yr	+0.5%/yr
Book value / share	+0.2%/yr	−3.1%/yr

The record, charted

FY2016–2025

Each measure over its full record; the current point and the worst year marked.

Share count

1Bpeak FY2025

ROIC

5%low FY2020

Owner earnings vs. net income

Owner earningsNet income

The accountant's number, and the cash an owner can take; the gap is the tell.

($2.3B)owner earningsvs.$2.8Bnet incomelow FY2021

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cash

Each year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.

FY2016FY2025

Owner-earnings bridge

FY2021–FY2025cash-flow statement, SEC EDGAR →

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business reported $2.8B of profit but ($2.3B) of owner earnings: $5.0B less than the profit line, taken out by capital spending and the timing of cash.

	FY2025	FY2024	FY2023	FY2022	FY2021
Reported net income	$2.8B	$2.5B	$2.3B	$2.2B	$1.7B
Depreciation & amortizationnon-cash charge added back	+$3.6B	+$3.6B	+$3.5B	+$3.3B	+$3.0B
Working capital & othertiming of cash in and out, other non-cash items	−$157M	−$487M	−$1.1B	−$625M	−$1.7B
Cash from operations	$6.3B	$5.6B	$4.7B	$4.9B	$3.0B
Capital expenditurecash put back in to keep running and to grow	−$8.5B	−$7.1B	−$7.4B	−$7.1B	−$8.0B
Owner earnings	($2.3B)	($1.5B)	($2.7B)	($2.3B)	($5.0B)
Owner-earnings marginowner earnings ÷ revenue	-9%	-7%	-12%	-12%	-28%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

Can it pay its interest? 3.2×

Adequate

Operating income $5.1B ÷ interest expense $1.6B

What this means
Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.
How heavy is the debt, net of cash? $50.5B · 9.8× operating profit

Heavy net debt

Cash $626M − debt $51.1B

What this means
Netting $626M of cash and short-term investments against $51.1B of debt leaves $50.5B owed, about 9.8× a year's operating profit (9.9× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
How long is cash tied up? —

Not enough data

What this means
The filing data didn't include the inputs for this check.

Is it a good business?

Return on invested capital 5%

Below average through the cycle

10-yr median, range 3%–7%; 5% latest = NOPAT $4.3B ÷ invested capital $79.3B

Industry peers: median 6%

What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 5% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
Owner-earnings margin -9%

Consumes cash through the cycle

10-yr median margin, range -28%–3%; latest ($2.3B) = operating cash $6.3B − maintenance capex $8.5B

Industry peers: median 13%

What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -9% of revenue this year, a -9% median across 10 years. Treating stock comp as the real expense it is (less $75M of SBC) leaves ($2.4B).
Are earnings backed by cash? 2.26×

Cash-backed

Cash from ops $6.3B ÷ net income $2.8B

What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

Where do the earnings go? —

No surplus to allocate

What this means
The business didn't generate positive Owner Earnings this year, so any distributions came from the balance sheet or borrowing, not from operations.
Investing or harvesting? 2.34×

Expanding

Capex $8.5B ÷ depreciation $3.6B

What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 3 of 6 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

Adequate size Pass

Revenue ≥ $2B · $24.3B

What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
Strong liquidity Miss

Current ratio ≥ 2× · 0.92×

What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
Conservative debt Miss

Debt ≤ working capital · $51.1B vs ($785M) WC

What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
Earnings stability Pass

A profit every year (10-yr record) · no losses

What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
Dividend record Pass

Uninterrupted dividends · paid every year (10)

What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
Earnings growth Near

Earnings +33% over the record · +9%

What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
Moderate price —

P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price

What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $2.46/share (latest year $2.71), the averaged base the calculator's gate runs on, and book value is $28.14/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

Profitable years 10 of 10

What this means
Never lost money over the record, the earnings stability Graham insisted on.
Return on capital ≥ 15% 0 of 10 yrs

What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
Operating margin 11% → 19% (3-yr avg ends)

What this means
Through the cycle the operating margin widened — about 11% early to 19% lately, median 13% — pricing power intact or improving.
Reinvestment, incremental ROIC returns capital

What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
Worst year 2016 · 10.2% op. margin

What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
Share count +1.0%/yr

What this means
Roughly flat share count, little dilution, little buyback.
Dividend record rising

What this means
Paid and raised the dividend across the record, the continuity Graham prized.

Does AI threaten the moat?

Low contestability

The moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.

AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.

Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Mar 31, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$9.0B

Cash & short-term investments$713M
Receivables$3.1B
Other current assets$5.2B

Current liabilities$9.6B

Debt due within a year$1.7B
Accounts payable$2.8B
Other current liabilities$5.2B

Current ratio0.94×all current assets ÷ what's due · Graham looked for 2×

Quick ratio0.94×stricter: inventory excluded

Cash ratio0.07×strictest: cash alone against what's due

Working capital($586M)the cushion left after near-term bills

Debt due this year vs. cash$1.7B due · $713M cash cash alone won't cover the maturities; it leans on refinancing or operating cash · both figures from the Mar 31, 2026 balance sheet

Revenue, latest quarter vs. a year ago+7.9%the freshest read on whether the business is still growing

Current ratio, recent quarters1.0× → 0.9×

Deeper floors

Tangible book value$22.7Bequity stripped of goodwill & intangibles

Net current asset value($79.2B)Graham's net-net: current assets less all liabilities

Debt incl. operating leases$49.5Bno operating-lease liability tagged this quarter, so debt alone

Deferred revenue$118Mcustomer cash collected before delivery; operating float

From the company's latest filing.

Debt maturity

the debt note, SEC EDGAR →

Not how much it owes, but when it falls due, and against what. The ladder the company files, beside cash on hand and a year's owner earnings.

'26$750M

'27$650M

'28$1.0B

'29$1.6B

'30$1.3B

later$9.0B

Bars scaled to the largest single year; “later” is everything due after 2030, shown apart since it dwarfs the years.

Due in the next 12 months$750Mthe first rung: what must be repaid or rolled over within the year

Within two years$1.4Bthe near wall, the part most exposed to today’s credit conditions

Biggest single year$1.6Bin 2029the lumpiest maturity, where a refinancing, if needed, is largest

Total scheduled principal$14.3Bevery year plus what lies beyond, as the footnote totals it

Against what the business has and earns

Cash & short-term investments, Mar 31, 2026$713M

Together, against $750M due next year0.95×

Cash on hand as of Mar 31, 2026 comes to $713M against the $750M due in the twelve months after the Dec 31, 2025 schedule: about 95% of it, so the near maturities lean on refinancing or the rest of the year’s cash.

Maturity schedule extracted from the company’s Dec 31, 2025 annual report and reconciled to the total the table states.

How the cash was used, 2016–2025

Over the record, the business generated $59.9B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

Reinvested$77.2B · 129%
Dividends$14.0B · 23%

Returned to owners$14.0B
$14.0B as dividends and $0 as buybacks.
Source of funding−$31.3B
Reinvestment and shareholder returns ran $31.3B beyond the operating cash the business generated, so the gap was financed off the balance sheet: debt rose from $34.0B to $49.5B.
Net change in share count10.7%
The diluted count rose from 927M to 1026M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
Dividend record$1.60/sh
Paid in 10 of the years on record, the per-share dividend growing about 3% a year. It was cut at least once along the way.
Return on what it retained−27%
Of the earnings it kept rather than paid out ($9.2B over the span), annual owner earnings (first three years vs last three) fell $2.5B, so each retained $1 gave back about 0.27 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal year	Chief executive	Pay, as filed	“Actually paid”	Owner earnings
2021	Mr. Butler	$15.7M	$29.7M	($5.0B)
2022	Mr. Butler	$6.3M	$5.5M	($2.3B)
2022	Mr. Butler	$30.1M	$10.9M	($2.3B)
2023	Mr. Butler	$12.3M	$9.3M	($2.7B)
2024	Mr. Butler	$14.7M	$14.6M	($1.5B)
2025	Mr. Butler	$15.6M	$24.6M	($2.3B)

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

CEO pay ratio103:1
What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.
Stock-based compensation$75M
The slice of the business handed to employees in shares this year, 0% of revenue, equal to 1% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Inverting the record

Invert: instead of why Exelon Corporation is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.

4 of the 6 tests turned up something to look into; the other 2 came back clean.

Look hereIs it less profitable than it was?−9.5% vs 0.8%
The owner-earnings margin averaged 0.8% early in the record and −9.5% across the last three years, and the latest year has not recovered. Ask the filing whether that is a structural drift or a cyclical trough — price, mix, cost, or a competitor — and whether it is permanent.
Look hereDid the share count rise anyway?10.7%
Diluted shares grew 10.7% over 2016–2025. Owners were diluted on net; each share owns less of the business than it did. Read the buyback line beside this one, not on its own.
Look hereDid debt outgrow the business?$34.0B → $49.5B
Debt rose from $34.0B to $49.5B while owner earnings went from about $285M to ($2.2B): the borrowing grew and the earnings that would carry it are not there now. Debt raised for buybacks or deals rather than growth is the kind that bites in a downturn.
Look hereAre "one-time" charges a yearly habit?7 of 10 years
Management took an impairment or write-down in 7 of the last 10 years, $2.3B in all. Taken across the majority of the record, the "one-time" label is wearing thin — ask whether these are past deals coming due rather than genuinely isolated events. Read it beside the goodwill the company still carries.

And these came back clean

Did reported profit become cash?
Did receivables and inventory outpace sales?

Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.

Peers, Multi-Utilities

The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.

Company	Revenue	Gross margin	Op. margin	ROIC	Owner earn. margin
DUKDuke Energy Corporation	$32.2B	72%	22.8%	4%	13%
PCGPG&E Corp.	$24.9B	—	10.2%	4%	-11%
EXCExelon Corporation	$24.3B	—	14.1%	5%	-8%
EDConsolidated Edison Inc.	$17.0B	—	22.1%	6%	12%
XELXcel Energy Inc.	$14.7B	67%	17.7%	6%	13%
PEGPublic Service Enterprise Group Inc	$12.2B	68%	21.1%	6%	17%
WECWEC Energy Group Inc.	$9.8B	64%	22.1%	6%	18%
CMSCMS Energy Corporation	$8.3B	—	18.7%	5%	12%
Group median	—	—	19.9%	6%	12%

The price

What a price has to assume.

What the price implies

reverse-DCF

Exelon Corporation is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

Today’s price $

The assumptions Required return 9% Years to get there 10 Revenue growth 0%

Revenue, delivered8%/yr’20→’25

Mature owner-earnings margin 15%

Enter a price to run it.

Owner earnings it must reach—

Margin the price demands—

Owner-earnings margin today−9%

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Weigh EXC against another business →

Cite: Owner Scorecard, "Exelon Corporation (EXC), the owner's record," https://ownerscorecard.com/c/EXC, data as of 2026-07-09.

Manual order: ← EXAS its page in the Manual EXE →

Industry order: ← EVRG the Multi-Utilities chapter GNE →