Valuation Southern Company

Stocks

Market Closed - NYSE 06:00:02 03/10/26 am AEST			5-day change	1st Jan Change
83.72 ^USD	+0.30%		+1.01%	-3.99%

30/09	Scotiabank Adjusts Price Target on Southern to $93 From $103, Keeps Sector Perform Rating	MT
28/09	Ladenburg Thalmann Adjusts PT on Southern Co. to $85.50 From $96.50, Keeps Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,681	77,671	76,474	90,197	96,016	96,308	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	0.3%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	174,169	182,676	188,282
Change	-	-37.66%	77.32%	11.78%	8.46%	4.31%	4.88%	3.07%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	18.7x	17.1x	15.7x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.38x	2.21x	2.05x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.3x	1.74x	1.87x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.12x	2.94x	2.75x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.63x	5.58x	5.38x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	12.4x	11.9x	11.1x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	21.4x	20.1x	18.5x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-99.6x	-71.2x	1,335x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1%	-1.4%	0.07%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.039	3.133	3.232
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.63%	3.74%	3.86%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.47	4.908	5.32
Distribution rate	116%	-	76.4%	71.7%	75%	68%	63.8%	60.7%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	30,916	32,744	34,972
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,088	15,305	16,954
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,121	9,085	10,185
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,039	5,647	6,278
Net Debt ¹	51,919	-	61,252	63,754	70,952	77,861	86,367	91,973
Reference price ²	68.58	71.41	70.12	82.32	87.20	83.72	83.72	83.72
Nbr of stocks (in thousands)	1,059,804	1,087,673	1,090,619	1,095,684	1,101,105	1,150,363	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	20/2/25	19/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHERN COMPANY	18.73x	5.63x	12.36x	3.63%	96.31B
GE VERNOVA INC.	32.33x	5.43x	39.68x	0.2%	263B
NEXTERA ENERGY	19.08x	8.65x	14.98x	3.22%	160B
IBERDROLA, S.A.	20.13x	4.19x	11.54x	3.5%	152B
CHINA YANGTZE POWER CO., LTD.	19.27x	10.9x	14.22x	3.62%	104B
ENEL S.P.A.	12.09x	1.81x	6.41x	5.87%	98.27B
CONSTELLATION ENERGY CORPORATION	20.56x	3.13x	12.75x	0.66%	91.23B
DUKE ENERGY CORPORATION	16.92x	5.4x	10.84x	3.82%	88.99B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.58x	5.02x	12.14x	3.22%	65.09B
DOMINION ENERGY, INC.	17.1x	5.99x	12.61x	4.35%	53.92B
Average	19.48x	5.62x	14.75x	3.21%	117.36B
Weighted average by Cap.	21.42x	5.73x	18.32x	2.77%