Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: EXC stock price vs THRM: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at THRM's multiple
Needs THRM P/E.
Implied fair value · at EXC's multiple
Needs EXC P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXC FY 2025 (ended Dec 31, 2025) · THRM 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.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
EXELON CORPORATION · implied price per share
Bear
$31.51
Base
$37.07
Bull
$42.63
Gentherm Inc · implied price per share
Bear
$4.50
Base
$5.29
Bull
$6.08
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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.77x
0.26x
Net debt / EBITDA
Leverage against operating earnings
4.91x
0.20x
Cash and equivalents
Liquid reserves on the balance sheet
$626.00M
$170.59M
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
Aptiv PLC
EXC vs APTV
Adient plc
EXC vs ADNT
BORGWARNER INC
EXC vs BWA
DANA INC
EXC vs DAN
AMERICAN AXLE & MANUFACTURING HOLDINGS INC
EXC vs AXL
MODINE MANUFACTURING CO
EXC vs MOD
$51.09B
$189.07M
Live quote
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.
