Company Valuation: PPL Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,567 21,515 19,976 23,955 25,906 26,799 - -
Change - -4.66% -7.15% 19.92% 8.15% 3.45% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 47,166 49,526 51,731
Change - 17.16% -0.39% 14.77% 9.22% 6.75% 5% 4.45%
P/E -15.6x 28.6x 27.1x 27.1x 22x 18.6x 16.8x 15.6x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.69x 1.59x 1.51x
PEG - -0x -13.82x 1.4x 0.7x 0.9x 1.6x 1.94x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.77x 2.62x 2.47x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.87x 4.84x 4.77x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11.4x 10.7x 10.1x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 18.3x 17.1x 15.8x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -26.5x -21.8x -24.5x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.77% -4.59% -4.09%
Dividend per Share 2 1.66 0.875 0.96 1.03 1.09 1.146 1.21 1.272
Rate of return 5.52% 2.99% 3.54% 3.17% 3.11% 3.22% 3.4% 3.57%
EPS 2 -1.93 1.02 1 1.2 1.59 1.917 2.118 2.289
Distribution rate -86% 85.8% 96% 85.8% 68.6% 59.8% 57.1% 55.6%
Net sales 1 5,783 7,902 8,312 8,462 9,042 9,687 10,230 10,853
EBITDA 1 2,545 2,607 2,965 3,097 3,545 4,126 4,622 5,117
EBIT 1 1,424 1,374 1,630 1,740 2,129 2,584 2,890 3,268
Net income 1 -1,480 756 740 888 1,181 1,457 1,638 1,811
Net Debt 1 7,638 13,872 15,273 16,500 18,279 20,368 22,727 24,933
Reference price 2 30.06 29.22 27.10 32.46 35.02 35.62 35.62 35.62
Nbr of stocks (in thousands) 750,716 736,318 737,124 737,970 739,739 752,350 - -
Announcement Date 18/02/22 17/02/23 16/02/24 13/02/25 20/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.53x5.64x12.15x4.09% 80.01B
33.87x6.23x16.93x1.67% 80.5B
14.06x1.55x7.98x5.24% 73.54B
17.83x6.97x14.55x2.87% 59.73B
16.02x1.14x9.45x3.34% 52.58B
22.64x2.52x9.42x2.35% 45.05B
18.48x5.12x13.26x3.34% 40B
65.1x21.85x37.96x0.29% 40.2B
17.42x5.03x9.8x4.53% 37.57B
Average 24.33x 6.23x 14.61x 3.08% 56.58B
Weighted average by Cap. 23.14x 5.75x 14.02x 3.17%

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