Exelon Corporation (EXC) Annual Margin Report - Discounting Cash Flows
EXC
Exelon Corporation
EXC (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 23
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 23,188 24,317 23,028 21,727 19,078 17,938 33,039
Revenue Growth Rate -2.99% 5.6% 5.99% 13.89% 6.35% -45.71% -4.06%
Cost of Revenue 14,316 13,986 13,623 12,800 11,046 10,932 23,512
Gross Profit 8,871 10,331 9,405 8,927 8,032 7,006 9,527
Gross Margin 39.07% 42.48% 40.84% 41.09% 42.1% 39.06% 28.84%
Operating Income 3,704 5,061 4,319 4,023 3,315 2,682 2,823
Operating Margin 16.49% 20.81% 18.76% 18.52% 17.38% 14.95% 8.54%
Net Income 2,241 2,821 2,460 2,328 2,170 1,706 1,963
Net Margin 9.97% 11.6% 10.68% 10.71% 11.37% 9.51% 5.94%

Monetary values in USD

amounts except #

Average LTM
Jan 23
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 23,188 24,317 23,028 21,727 19,078 17,938 33,039
Cash From Operating Activities Margin 21.24% 26.47% 24.18% 21.65% 25.53% 16.79% 12.82%
Cash From Operating Activities 4,804 6,436 5,569 4,703 4,870 3,012 4,235
Free Cash Flow Margin -12.8% -6.56% -6.64% -12.45% -11.94% -27.7% -11.54%
Free Cash Flow -2,814 -1,595 -1,528 -2,705 -2,277 -4,969 -3,813
Depreciation and Amortization Margin 20.04% 14.24% 12.67% 12.82% 18.52% 42.22% 19.76%
Depreciation and Amortization 4,467 3,463 2,918 2,786 3,533 7,573 6,527
Capital Expenditure Margin -34.04% -33.03% -30.82% -34.1% -37.46% -44.49% -24.36%
Capital Expenditure -7,619 -8,031 -7,097 -7,408 -7,147 -7,981 -8,048
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