Exelon Corporation
$95.11B- Market cap
- $44.64B
- Debt
- +$51.09B
- Cash
- −$626.00M
Capital structure 47% equity / 53% debt · EV / Revenue 3.92x · EV / EBITDA 11.38x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: EXC stock price at discount vs ON $43.64 current versus $693.98 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at ON's multiple
Implied fair value · at EXC's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXC FY 2025 (ended Dec 31, 2025) · ON FY 2025 (ended Dec 31, 2025).
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 47% equity / 53% debt · EV / Revenue 3.92x · EV / EBITDA 11.38x
Capital structure 100% equity / 0% debt · EV / Revenue 4.41x · EV / EBITDA 33.85x
EXC carries the larger enterprise value at $95.11B against $26.41B; EXC trades on the lower EV / Revenue multiple (3.92x vs 4.41x); EXC on the lower EV / EBITDA (11.38x vs 33.85x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
EXELON CORPORATION · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
ON SEMICONDUCTOR CORPORATION · implied price per share
Bear
$43.50
Base
$50.83
Bull
$60.71
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.77x
0.00x
Net debt / EBITDA
Leverage against operating earnings
6.04x
-3.26x
Cash and equivalents
Liquid reserves on the balance sheet
$626.00M
$2.55B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
SOUTHERN CO
EXC vs SO
ENTERGY CORP /DE/
EXC vs ETR
CONSOLIDATED EDISON INC
EXC vs ED
Duke Energy Corporation
EXC vs DUK
AMERICAN ELECTRIC POWER CO INC
EXC vs AEP
DOMINION ENERGY, INC
EXC vs D
Intel Corporation
EXC vs INTC
NVIDIA Corporation
EXC vs NVDA
Texas Instruments Incorporated
EXC vs TXN
QUALCOMM INC/DE
EXC vs QCOM
$51.09B
$900.00K
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.