Valuation PPL Corporation Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

06-24	Morgan Stanley Adjusts PPL Price Target to $42 From $40, Maintains Overweight Rating	MT
06-05	BMO Capital Adjusts Price Target on PPL to $39 From $40, Maintains Outperform Rating	MT

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	27,641	-	-
Change	-	-4.66%	-7.15%	19.92%	8.15%	6.7%	-	-
Enterprise Value (EV) ¹	30,205	35,387	35,249	40,455	44,185	48,009	50,368	52,574
Change	-	17.16%	-0.39%	14.77%	9.22%	8.66%	4.91%	4.38%
P/E	-15.6x	28.6x	27.1x	27.1x	22x	19.2x	17.3x	16.1x
PBR	1.61x	1.62x	1.43x	1.7x	1.77x	1.74x	1.65x	1.55x
PEG	-	-0x	-13.82x	1.4x	0.7x	0.9x	1.7x	2x
Capitalization / Revenue	3.9x	2.72x	2.4x	2.83x	2.87x	2.85x	2.7x	2.55x
EV / Revenue	5.22x	4.48x	4.24x	4.78x	4.89x	4.96x	4.92x	4.84x
EV / EBITDA	11.9x	13.6x	11.9x	13.1x	12.5x	11.6x	10.9x	10.3x
EV / EBIT	21.2x	25.8x	21.6x	23.2x	20.8x	18.6x	17.4x	16.1x
EV / FCF	102x	-83.3x	-55.8x	-87x	-31.5x	-27x	-22.2x	-24.9x
FCF Yield	0.98%	-1.2%	-1.79%	-1.15%	-3.17%	-3.71%	-4.51%	-4.02%
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%	3.12%	3.29%	3.46%
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	36.74	36.74	36.74
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

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.($)
NATIONAL GRID PLC	14.02x	5.65x	12.36x	3.95%	82.69B
ABU DHABI NATIONAL ENERGY COMPANY	33.75x	6.21x	16.87x	1.68%	80.2B
ENGIE	14.51x	1.58x	8.12x	5.07%	76.1B
SEMPRA	18.33x	7.08x	14.8x	2.8%	61.39B
EON SE	16.55x	1.16x	9.57x	3.26%	54.07B
RWE AG	22.35x	2.51x	9.4x	2.34%	45.22B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.98x	5.2x	13.41x	3.25%	41.08B
ACWA POWER COMPANY	62.36x	21.1x	36.65x	0.3%	38.5B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.54x	5.06x	9.86x	4.5%	37.84B
Average	24.27x	6.17x	14.56x	3.02%	57.46B
Weighted average by Cap.	22.91x	5.64x	13.88x	3.13%