|
Real-time Estimate
Tradegate
12:45:46 04/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 76.53 EUR | +0.91% |
|
-1.12% | +1.47% |
| 02/09 | Jefferies Adjusts Price Target on Southern to $96 From $102, Maintains Hold Rating | MT |
| 01/09 | Texas' halt on powering data centers reflects US reckoning over 'ghost' demand | RE |
Company Valuation: Southern Company
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 | 101,589 | - | - |
| Change | - | 6.86% | -1.54% | 17.94% | 6.45% | 5.8% | - | - |
| Enterprise Value (EV) 1 | 124,600 | 77,671 | 137,726 | 153,951 | 166,968 | 179,450 | 187,956 | 193,561 |
| Change | - | -37.66% | 77.32% | 11.78% | 8.46% | 7.48% | 4.74% | 2.98% |
| P/E | 30.3x | 21.8x | 19.3x | 20.6x | 22.2x | 19.8x | 18x | 16.6x |
| PBR | 2.61x | - | 2.43x | 2.72x | 2.66x | 2.51x | 2.33x | 2.17x |
| PEG | - | 0.5x | 1.8x | 2.14x | -12.65x | 1.4x | 1.84x | 1.98x |
| Capitalization / Revenue | 3.14x | 2.65x | 3.03x | 3.38x | 3.25x | 3.29x | 3.1x | 2.9x |
| EV / Revenue | 5.39x | 2.65x | 5.45x | 5.76x | 5.65x | 5.81x | 5.74x | 5.53x |
| EV / EBITDA | 13.7x | 8.37x | 13.3x | 13x | 13.1x | 12.7x | 12.3x | 11.4x |
| EV / EBIT | 22.4x | 13.8x | 23.6x | 21.8x | 22.9x | 22x | 20.7x | 19x |
| EV / FCF | -116x | - | -89.3x | 185x | -56.9x | -103x | -73.3x | 1,373x |
| FCF Yield | -0.86% | - | -1.12% | 0.54% | -1.76% | -0.97% | -1.36% | 0.07% |
| Dividend per Share 2 | 2.62 | - | 2.78 | 2.86 | 2.94 | 3.038 | 3.134 | 3.235 |
| Rate of return | 3.82% | - | 3.96% | 3.47% | 3.37% | 3.44% | 3.55% | 3.66% |
| 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% | 60.8% |
| Net sales 1 | 23,113 | 29,279 | 25,253 | 26,724 | 29,553 | 30,909 | 32,745 | 34,974 |
| EBITDA 1 | 9,123 | 9,284 | 10,351 | 11,823 | 12,786 | 14,094 | 15,309 | 16,957 |
| EBIT 1 | 5,558 | 5,621 | 5,826 | 7,068 | 7,285 | 8,148 | 9,089 | 10,188 |
| 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 | 91,972 |
| Reference price 2 | 68.58 | 71.41 | 70.12 | 82.32 | 87.20 | 88.31 | 88.31 | 88.31 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.99x | 5.04x | 36.89x | 0.22% | 246B | |
| 20.64x | 9.02x | 15.41x | 2.97% | 173B | |
| 19.43x | 4.01x | 11.06x | 3.69% | 148B | |
| 12.41x | 1.83x | 6.5x | 5.71% | 104B | |
| 19.76x | 5.81x | 12.73x | 3.44% | 102B | |
| 22.83x | 3.49x | 14.18x | 0.59% | 103B | |
| 17.87x | 5.55x | 11.17x | 3.61% | 94B | |
| 19.2x | 5.11x | 12.35x | 3.11% | 67.27B | |
| 18.42x | 6.22x | 13.06x | 4.04% | 58.09B | |
| Average | 20.06x | 5.12x | 14.82x | 3.04% | 121.56B | |
| Weighted average by Cap. | 21.47x | 5.26x | 17.76x | 2.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SO Stock
- SOT Stock
- Valuation Southern Company
Select your edition
All financial news and data tailored to specific country editions
