Exelon Corporation
$95.13B- Market cap
- $44.66B
- 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 · Mkt cap
Decision snapshot: EXC stock price at discount vs STT $43.66 current versus $55.93 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 STT'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 lag
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) · STT 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
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 14% equity / 86% debt
STT carries the larger enterprise value at $385.55B against $95.13B; EXC trades on the lower EV / Revenue multiple (3.92x vs 27.65x); EXC on the lower EV / EBITDA (11.38x vs 30.22x).
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.
STATE STREET CORP · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
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
11.93x
Net debt / EBITDA
Leverage against operating earnings
6.04x
—
Cash and equivalents
Liquid reserves on the balance sheet
$626.00M
—
Total debt
Interest-bearing obligations outstanding
$51.09B
$332.18B
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
JPMorgan Chase & Co.
EXC vs JPM
Bank of America Corporation
EXC vs BAC
Citigroup Inc.
EXC vs C
Wells Fargo & Company
EXC vs WFC
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.