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 27,167 - -
Change - -4.66% -7.15% 19.92% 8.15% 4.87% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 47,535 49,894 52,100
Change - 17.16% -0.39% 14.77% 9.22% 7.58% 4.96% 4.42%
P/E -15.6x 28.6x 27.1x 27.1x 22x 18.8x 17x 15.8x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.71x 1.62x 1.53x
PEG - -0x -13.82x 1.4x 0.7x 0.9x 1.6x 1.97x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.8x 2.66x 2.5x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.91x 4.88x 4.8x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11.5x 10.8x 10.2x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 18.4x 17.3x 15.9x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -26.7x -22x -24.6x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.75% -4.55% -4.06%
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% 3.17% 3.35% 3.52%
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 36.11 36.11 36.11
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.83x4.91x11.52x3.17% 27.17B
13.75x5.69x12.28x4.02% 81.8B
34x6.25x16.98x1.67% 80.81B
14.41x1.57x8.07x5.11% 75.56B
18.14x7.04x14.71x2.83% 60.76B
17.23x1.19x9.82x3.11% 56.7B
23.27x2.57x9.61x2.28% 46.4B
18.6x5.14x13.32x3.31% 40.26B
63.75x21.48x37.31x0.29% 39.36B
17.59x5.08x9.89x4.41% 37.98B
Average 23.96x 6.09x 14.35x 3.02% 54.68B
Weighted average by Cap. 22.97x 5.64x 13.85x 3.11%

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

  1. Stock Market
  2. Stocks
  3. PPL Stock
  4. Valuation PPL Corporation