{ "ticker": "EXC", "name": "Exelon Corp", "legal_name": "EXELON CORP", "cik": "0001109357", "exchange": "Nasdaq", "sic": "4931", "industry": "Electric & Other Services Combined", "state": "PA", "fiscal_year_end": "1231", "is_financial": false, "is_utility": true, "snapshot_date": "2026-10-26", "price": { "value": 44.43, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 45863043753.81, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 44.43, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 1032253967.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001109357-26-000080 (1,032,253,967 shares (single class on cover) (other registrants on a combined cover excluded: Commonwealth Edison Co 127,021,427; PECO Energy Co 170,478,507; Baltimore Gas and Electric Company 1,000; Potomac Electric Power Company 100; Delmarva Power and Light Company 1,000; Atlantic City Electric Company 8,546,017)); filing document https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/exc-20260630.htm", "period_end": "2026-06-30", "accession": "0001109357-26-000080", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-06-30", "share_count_age_days_at_price_date": 115, "warning": null, "computed": "44.43 (price 2026-10-23) / 1 x 1,032,253,967 (shares at 2026-06-30) = 45,863,043,754" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 74.6, "status": "partial: 5, 6", "complete": false, "missing_tests": [ "5", "6" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue", "current_assets", "current_liabilities", "lt_debt", "equity" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 14, "mismatch": 0, "unverified": 18, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 24.26, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2", "name": "Debt <= 2x equity (utility rule)", "value": 1.63, "unit": null, "threshold": "<= 2.0", "points": 30.0, "max": 30, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": null, "threshold": ">= +33%", "points": null, "max": 10, "missing_years": [ 2023, 2024, 2025 ] }, { "test": "6", "name": "P/E on 3-year average EPS", "value": null, "threshold": "<= 15", "points": null, "max": 15, "note": "needs the last three fiscal years of EPS" }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 1.56", "threshold": "<= 1.5 or <= 22.5", "points": 9.6, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 44.43, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 24258000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24288602, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 9002000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24345333, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "current_liabilities", "value": 9588000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24372222, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "lt_debt", "value": 47859000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24419856, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "equity", "value": 29315000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24506274, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Net income FY2016", "value": 1196000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "period": "2016-12-31", "accession": "0001628280-19-001107", "fact_id": 20692493, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 3869000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "period": "2017-12-31", "accession": "0001109357-20-000053", "fact_id": 20699066, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 2079000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "period": "2018-12-31", "accession": "0001109357-21-000022", "fact_id": 20705502, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 3028000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "period": "2019-12-31", "accession": "0001109357-22-000076", "fact_id": 20712001, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1954000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "period": "2020-12-31", "accession": "0001109357-23-000018", "fact_id": 20718692, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1829000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20725904, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2171000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20732969, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2328000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20739581, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2460000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20745893, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/EXC/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 13 of 20 years)", "note": "XBRL dividends-per-share facts cover 13 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 1.46, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312516457652/", "period": "2013-12-31", "accession": "0001193125-16-457652", "fact_id": 20887471, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 1.24, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312517039639/", "period": "2014-12-31", "accession": "0001193125-17-039639", "fact_id": 20889347, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.24, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828018001324/", "period": "2015-12-31", "accession": "0001628280-18-001324", "fact_id": 20891167, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.26, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "period": "2016-12-31", "accession": "0001628280-19-001107", "fact_id": 20892172, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.31, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "period": "2017-12-31", "accession": "0001109357-20-000053", "fact_id": 20893945, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.38, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "period": "2018-12-31", "accession": "0001109357-21-000022", "fact_id": 20895674, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.45, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "period": "2019-12-31", "accession": "0001109357-22-000076", "fact_id": 20897342, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.53, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "period": "2020-12-31", "accession": "0001109357-23-000018", "fact_id": 20898967, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.53, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20900539, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.35, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20902148, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.44, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20903786, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.52, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20905416, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24309575, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 1.88, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312517039639/", "period": "2014-12-31", "accession": "0001193125-17-039639", "fact_id": 20759216, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 2.54, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828018001324/", "period": "2015-12-31", "accession": "0001628280-18-001324", "fact_id": 20763500, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.21, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "period": "2016-12-31", "accession": "0001628280-19-001107", "fact_id": 20767577, "verified": "unverified", "age_days": 3586 }, { "name": "Shares outstanding", "value": 1032253967.0, "kind": "current", "source": "SEC cover page 10-Q 0001109357-26-000080 (1,032,253,967 shares (single class on cover) (other registrants on a combined cover excluded: Commonwealth Edison Co 127,021,427; PECO Energy Co 170,478,507; Baltimore Gas and Electric Company 1,000; Potomac Electric Power Company 100; Delmarva Power and Light Company 1,000; Atlantic City Electric Company 8,546,017)); filing document https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/exc-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/R1.htm", "period": "2026-06-30", "accession": "0001109357-26-000080", "fact_id": 24599741, "age_days": 118, "stale": false } ] }, "magic_formula": { "score": null, "status": "not scored", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 45.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -11.4, "unit": "%", "percentile": 23.2, "points": 11.6, "max": 50 }, { "name": "6 month return", "value": -3.2, "unit": "%", "percentile": 33.7, "points": 6.7, "max": 20 }, { "name": "Price / 52-week high", "value": 0.9, "points": 13.5, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 18.6, "unit": "%", "points": 13.1, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 44.43, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [] }, "buffett": { "score": 24.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current", "debt_short" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "8.0% over 8 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+0.8% a year", "threshold": ">= +10%", "points": 0.8, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 19.9, "threshold": "<= 4", "points": 0.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "18.2%", "threshold": ">= 20%", "points": 8.5, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "-1.19", "threshold": ">= 1.0", "points": 0.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "-4.7%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 44.43, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 2079000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "period": "2018-12-31", "accession": "0001109357-21-000022", "fact_id": 20705502, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 30741000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "period": "2018-12-31", "accession": "0001109357-20-000053", "fact_id": 22762742, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 3028000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "period": "2019-12-31", "accession": "0001109357-22-000076", "fact_id": 20712001, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 32224000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "period": "2019-12-31", "accession": "0001109357-21-000022", "fact_id": 22787713, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1954000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "period": "2020-12-31", "accession": "0001109357-23-000018", "fact_id": 20718692, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 32585000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "period": "2020-12-31", "accession": "0001109357-22-000076", "fact_id": 22812390, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1829000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20725904, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 34393000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "period": "2021-12-31", "accession": "0001109357-23-000018", "fact_id": 22838326, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2171000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20732969, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 24744000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2022-12-31", "accession": "0001109357-24-000053", "fact_id": 22866458, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2328000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20739581, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 25755000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2023-12-31", "accession": "0001109357-25-000043", "fact_id": 22894082, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2460000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20745893, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 26921000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 22919655, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 28798000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24477367, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 1196000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "period": "2016-12-31", "accession": "0001628280-19-001107", "fact_id": 20692493, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 3869000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "period": "2017-12-31", "accession": "0001109357-20-000053", "fact_id": 20699066, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 2079000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "period": "2018-12-31", "accession": "0001109357-21-000022", "fact_id": 20705502, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 3028000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "period": "2019-12-31", "accession": "0001109357-22-000076", "fact_id": 20712001, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1954000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "period": "2020-12-31", "accession": "0001109357-23-000018", "fact_id": 20718692, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1829000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20725904, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2171000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20732969, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2328000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20739581, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2460000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20745893, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 49428000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24421822, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 665000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24444600, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Operating income FY2021", "value": 2682000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20860696, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 17938000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20639746, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 3315000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20866480, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 19078000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20644913, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 4023000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20872122, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 21727000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20650055, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 4319000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20877378, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 23028000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20655019, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 5148000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24305431, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 24258000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24288602, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 3012000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20957831, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 7981000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 21025820, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 4870000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20964807, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 7147000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 21030228, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 4703000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20971632, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 7408000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 21034529, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 5569000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20978045, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 7097000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 21038643, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 6254000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24312236, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 8529000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24317723, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 1032253967.0, "kind": "current", "source": "SEC cover page 10-Q 0001109357-26-000080 (1,032,253,967 shares (single class on cover) (other registrants on a combined cover excluded: Commonwealth Edison Co 127,021,427; PECO Energy Co 170,478,507; Baltimore Gas and Electric Company 1,000; Potomac Electric Power Company 100; Delmarva Power and Light Company 1,000; Atlantic City Electric Company 8,546,017)); filing document https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/exc-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/R1.htm", "period": "2026-06-30", "accession": "0001109357-26-000080", "fact_id": 24599741, "age_days": 118, "stale": false } ] }, "lynch": { "score": 0.0, "status": "partial: 1, 2, 3, 5", "complete": false, "missing_tests": [ "1", "2", "3", "5" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current", "debt_short", "equity", "cash" ], "history_from": "2020", "history_through": "2020", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": null, "max": 30, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": null, "max": 20, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "3", "name": "P/E on latest annual EPS", "value": null, "threshold": "<= 25", "points": null, "max": 10, "note": "no usable diluted EPS for the latest fiscal year" }, { "test": "4", "name": "Borrowings / equity", "value": 1.71, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": null, "threshold": "5 of 5", "points": null, "max": 15, "note": "needs six consecutive fiscal years of diluted EPS" }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-107.7%", "threshold": ">= +10%", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 44.43, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2020", "value": 2.01, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000039/", "period": "2020-12-31", "accession": "0001109357-22-000039", "fact_id": 20783115, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 49428000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24421822, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 665000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24444600, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "equity", "value": 29315000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24506274, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "cash", "value": 713000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24539746, "verified": "unverified", "age_days": 209, "stale": true } ] }, "graham_enterprising": { "score": 38.9, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "current_assets", "current_liabilities", "equity" ], "history_from": "2021", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 8, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.94, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": null, "threshold": "higher", "points": null, "max": 10, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "6", "name": "Price / book value per share", "value": 1.56, "threshold": "<= 1.2", "points": 13.9, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 44.43, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 9002000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24345333, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "current_liabilities", "value": 9588000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24372222, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Net income FY2021", "value": 1829000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "period": "2021-12-31", "accession": "0001109357-24-000053", "fact_id": 20725904, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2171000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "period": "2022-12-31", "accession": "0001109357-25-000043", "fact_id": 20732969, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2328000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2023-12-31", "accession": "0001109357-26-000018", "fact_id": 20739581, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2460000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20745893, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/EXC/history?filter=div", "period": null }, { "name": "equity", "value": 29315000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2026-03-31", "accession": "0001109357-26-000063", "fact_id": 24506274, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Shares outstanding", "value": 1032253967.0, "kind": "current", "source": "SEC cover page 10-Q 0001109357-26-000080 (1,032,253,967 shares (single class on cover) (other registrants on a combined cover excluded: Commonwealth Edison Co 127,021,427; PECO Energy Co 170,478,507; Baltimore Gas and Electric Company 1,000; Potomac Electric Power Company 100; Delmarva Power and Light Company 1,000; Atlantic City Electric Company 8,546,017)); filing document https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/exc-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/R1.htm", "period": "2026-06-30", "accession": "0001109357-26-000080", "fact_id": 24599741, "age_days": 118, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "2.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "6,254M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "2.3% -> 2.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "6,254M vs 2,768M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "39.8% -> 40.7%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.87 -> 0.92", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "1,010M -> 1,032M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "18.8% -> 21.2%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.21 -> 0.21", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 116570000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24377022, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 6254000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24312236, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2460000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20745893, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 116570000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24377022, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 107784000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 21929710, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 6254000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24312236, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24298212, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 47413000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24410387, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 42947000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/", "period": "2024-12-31", "accession": "0001109357-25-000182", "fact_id": 22085645, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 116570000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24377022, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 107784000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 21929710, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 9546000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24322779, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 8384000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 21323766, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 10331000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24349740, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 9611000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 21596657, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-06-30", "value": 1032253967.0, "kind": "history", "source": "SEC cover page 10-Q 0001109357-26-000080 (1,032,253,967 shares (single class on cover) (other registrants on a combined cover excluded: Commonwealth Edison Co 127,021,427; PECO Energy Co 170,478,507; Baltimore Gas and Electric Company 1,000; Potomac Electric Power Company 100; Delmarva Power and Light Company 1,000; Atlantic City Electric Company 8,546,017)); filing document https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/exc-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/R1.htm", "period": "2026-06-30", "accession": "0001109357-26-000080", "fact_id": 24599741, "verified": "unverified", "age_days": 118 }, { "name": "shares_out 2025-06-30", "value": 1009987294.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000170/", "period": "2025-06-30", "accession": "0001109357-25-000170", "fact_id": 24578600, "verified": "unverified", "age_days": 483 }, { "name": "operating_income 2025-12-31", "value": 5148000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24305431, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 4319000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20877378, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 24258000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24288602, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 23028000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20655019, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 24258000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2025-12-31", "accession": "0001109357-26-000018", "fact_id": 24288602, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 23028000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 20655019, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 116570000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/", "period": "2025-12-31", "accession": "0001109357-26-000063", "fact_id": 24377022, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 107784000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "period": "2024-12-31", "accession": "0001109357-26-000018", "fact_id": 21929710, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1729000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312516457652/", "accession": "0001193125-16-457652" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1820000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312517039639/", "accession": "0001193125-17-039639" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 2250000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828018001324/", "accession": "0001628280-18-001324" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1196000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "accession": "0001628280-19-001107" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3869000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "accession": "0001109357-20-000053" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2079000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "accession": "0001109357-21-000022" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3028000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "accession": "0001109357-22-000076" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1954000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "accession": "0001109357-23-000018" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1829000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "accession": "0001109357-24-000053" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2171000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "accession": "0001109357-25-000043" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2328000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "accession": "0001109357-26-000018" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2460000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "accession": "0001109357-26-000018" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2768000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "accession": "0001109357-26-000018" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312516457652/", "accession": "0001193125-16-457652", "value_reported": 2.0, "split_factor": 1.0, "split_basis": "filed between 2016-01-31 and 2016-05-30" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.88, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312517039639/", "accession": "0001193125-17-039639", "value_reported": 1.88, "split_factor": 1.0, "split_basis": "filed between 2017-01-01 and 2017-04-30" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 2.54, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828018001324/", "accession": "0001628280-18-001324", "value_reported": 2.54, "split_factor": 1.0, "split_basis": "filed 2018-02-09" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.21, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "accession": "0001628280-19-001107", "value_reported": 1.21, "split_factor": 1.0, "split_basis": "filed 2019-02-08" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3.98, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "accession": "0001109357-20-000053", "value_reported": 3.98, "split_factor": 1.0, "split_basis": "filed 2020-02-11" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2.07, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "accession": "0001109357-21-000022", "value_reported": 2.07, "split_factor": 1.0, "split_basis": "filed 2021-02-24" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3.01, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000039/", "accession": "0001109357-22-000039", "value_reported": 3.01, "split_factor": 1.0, "split_basis": "filed 2022-02-25" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2.01, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000039/", "accession": "0001109357-22-000039", "value_reported": 2.01, "split_factor": 1.0, "split_basis": "filed 2022-02-25" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1.74, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000039/", "accession": "0001109357-22-000039", "value_reported": 1.74, "split_factor": 1.0, "split_basis": "filed 2022-02-25" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 24888000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312516457652/", "accession": "0001193125-16-457652" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 27429000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000119312517039639/", "accession": "0001193125-17-039639" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 29447000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828018001324/", "accession": "0001628280-18-001324" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 31366000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000162828019001107/", "accession": "0001628280-19-001107" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 33558000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935720000053/", "accession": "0001109357-20-000053" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 35978000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/", "accession": "0001109357-21-000022" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 16725000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000076/", "accession": "0001109357-22-000076" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 16663000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/", "accession": "0001109357-23-000018" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 17938000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/", "accession": "0001109357-24-000053" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 19078000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/", "accession": "0001109357-25-000043" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 21727000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "accession": "0001109357-26-000018" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 23028000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "accession": "0001109357-26-000018" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 24258000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/", "accession": "0001109357-26-000018" } ], "dividend_years": [ 1973, 1974, 1975, 1976, 1977, 1978, 1979, 1980, 1981, 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001109357", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001109357.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001109357&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001109357&type=8-K", "yahoo": "https://finance.yahoo.com/quote/EXC", "stooq": "https://stooq.com/q/d/?s=exc.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=EXC", "finviz": "https://finviz.com/quote.ashx?t=EXC", "stockanalysis": "https://stockanalysis.com/stocks/exc/", "seeking_alpha": "https://seekingalpha.com/symbol/EXC", "openinsider": "http://openinsider.com/search?q=EXC", "google_news": "https://news.google.com/rss/search?q=EXC+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/EXC.json", "markdown": "https://theclaudetrader.com/s/EXC.md", "research_packet": "https://theclaudetrader.com/r/EXC.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/EXC; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 36.61, "fv_low": 33.34, "fv_high": 39.88, "fv_gap_pct": -17.6, "fv_verdict": "red", "fv_methods": 2, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-03-31", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "earnings": { "value": 39.882181169882315, "pe_used": 22.920793775794433, "pe_raw": 22.920793775794433, "pe_basis": "SIC 49 peer median excluding itself (36 peers)", "inputs": { "eps": { "fy": 2021, "value": 1.74, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2021-12-31", "accession": "0001109357-22-000039", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000039/", "value_reported": 1.74, "split_factor": 1.0 } } }, "graham": { "value": 33.3439888589918, "inputs": { "eps": { "fy": 2021, "value": 1.74, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2021-12-31", "accession": "0001109357-22-000039", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935722000039/", "value_reported": 1.74, "split_factor": 1.0 }, "bvps": { "value": 28.39901897901837, "equity": { "value": 29315000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-03-31", "accession": "0001109357-26-000063", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/" }, "shares": 1032253967.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }