Exelon Corporation (EXC) Analyst Estimates Annual - Discounting Cash Flows
EXC
Exelon Corporation
EXC (NASDAQ)
Period Ending: 2029
12-31
2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-30
2021
12-30
2020
12-30
2019
12-30
2018
12-30
2017
12-30
2016
12-30
2015
12-30
2014
12-30
2013
12-30
2012
12-30
2011
12-30
2010
12-30
2009
12-30
2008
12-30
2007
12-30
2006
12-30
2005
12-30
2004
12-30
2003
12-30
2002
12-30
2001
12-30
1999
12-30
1998
12-30
1997
12-30
Number of Analysts 3 7 12 10 10 6 5 2 5 3 3 8 8 12 9 17 19 18 17 14 9 16 19 13 11 14 11 13 15 9 11 12
Estimated Revenue
Low 26,449 25,885 25,505 24,873 24,050 21,381 22,440 18,753 28,936 31,296 32,846 33,516 32,886 29,801 26,570 22,319 19,458 18,429 14,678 14,162 13,226 14,905 14,882 13,092 12,584 11,609 11,558 11,838 10,638 3,758 3,855 5,101
Average 26,815 26,141 25,655 25,003 24,169 21,840 22,750 19,122 29,506 31,911 33,493 34,175 33,533 30,387 27,093 27,899 24,323 23,037 18,348 17,703 16,533 18,632 18,602 16,365 15,730 14,511 14,448 14,797 13,297 4,697 4,819 6,376
High 27,276 26,397 25,806 25,341 24,328 22,041 23,141 19,665 30,343 32,817 34,443 35,145 34,484 31,249 27,862 33,478 29,187 27,644 22,017 21,244 19,839 22,358 22,322 19,638 18,876 17,413 17,337 17,757 15,956 5,637 5,783 7,652
Estimated EBITDA
Low 10,245 10,027 9,879 9,635 9,316 8,282 8,692 8,027 9,958 6,029 4,093 2,767 4,213 2,483 3,312 2,589 3,151 4,397 3,581 3,808 3,968 3,170 3,290 2,299 1,266 2,052 765.7 1,857 1,665 657.8 377.6 -4,600
Average 10,387 10,126 9,938 9,685 9,362 8,460 8,812 10,034 12,447 7,537 5,116 3,458 5,267 3,103 4,140 3,237 3,939 5,496 4,477 4,759 4,960 3,962 4,113 2,874 1,924 2,565 1,060 2,321 2,081 822.3 497.9 -3,576
High 10,566 10,225 9,996 9,816 9,424 8,538 8,964 12,040 14,937 9,044 6,140 4,150 6,320 3,724 4,968 3,884 4,726 6,595 5,372 5,711 5,952 4,755 4,935 3,449 2,581 3,078 1,354 2,785 2,497 986.7 618.3 -2,551
Estimated EBIT
Low 4,702 4,602 4,534 4,422 4,275 3,801 3,989 3,250 1,908 1,967 3,368 2,937 3,454 2,249 3,306 2,407 2,798 1,874 3,429 3,562 3,627 4,153 3,360 2,972 2,071 2,730 1,538 2,573 2,363 985.7 704 996.9
Average 4,767 4,647 4,561 4,445 4,296 3,882 4,044 4,062 2,503 2,459 4,210 3,671 4,318 2,811 4,132 3,008 3,498 2,343 4,286 4,452 4,534 5,192 4,201 3,715 2,799 3,413 1,930 3,216 2,954 1,232 880 1,246
High 4,849 4,693 4,588 4,505 4,325 3,918 4,114 4,874 3,098 2,951 5,052 4,405 5,182 3,373 4,958 3,610 4,197 2,812 5,143 5,342 5,441 6,230 5,041 4,459 3,528 4,095 2,323 3,859 3,545 1,479 1,056 1,495
Estimated Net Income
Low 3,340 3,127 2,978 2,822 2,700 2,408 2,389 2,120 830.6 1,336 2,249 1,509 3,109 811.2 1,694 1,233 1,303 910.9 1,908 1,940 2,065 2,142 2,152 1,290 424.9 1,503 588 1,084 1,005 407.5 234.3 -4,805
Average 3,400 3,232 3,133 2,847 2,710 2,448 2,422 2,651 1,320 1,670 2,811 1,886 3,886 1,014 2,117 1,541 1,631 1,139 2,385 2,425 2,582 2,677 2,690 1,635 955.4 1,879 784 1,354 1,256 509.4 308.2 -3,862
High 3,476 3,337 3,178 2,872 2,720 2,488 2,486 3,181 1,809 2,004 3,373 2,263 4,663 1,217 2,541 1,849 1,958 1,366 2,862 2,911 3,098 3,213 3,228 1,980 1,486 2,255 980.1 1,625 1,508 611.3 382.2 -2,919
Estimated SGA Expenses
Low 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Average 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
High 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Estimated EPS
Low 3.33 3.12 2.97 2.81 2.69 2.4 2.38 2.2 1.94 2.19 2.17 2.17 1.85 1.87 1.75 1.95 1.86 2.19 3.04 2.9 2.99 3.25 3.36 2.76 2.59 2.3 1.75 1.84 1.43 1.01 0.63 1.18
Average 3.39 3.2 3.01 2.83 2.7 2.45 2.42 2.26 1.99 2.25 2.22 2.23 1.89 1.91 1.79 2.43 2.33 2.73 3.8 3.64 3.73 4.06 4.19 3.45 3.25 2.87 2.18 2.3 1.78 1.26 0.785 1.49
High 3.47 3.33 3.17 2.86 2.71 2.48 2.48 2.34 2.06 2.33 2.31 2.31 1.96 1.98 1.86 2.91 2.8 3.27 4.56 4.38 4.47 4.87 5.02 4.14 3.91 3.44 2.61 2.76 2.13 1.51 0.94 1.79
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program