Valuation Southern Company

Stocks

Market Closed - NYSE Other stock markets 21:00:02 05/08/2026 BST			5-day change	1st Jan Change
93.10 ^USD	-0.16%		-3.07%	+6.77%

08-04	Goldman Sachs Adjusts Price Target on Southern to $103 From $101, Maintains Neutral Rating	MT
08-04	Southern Prices Offering of $2.38 Billion Convertible Senior Notes	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	107,099	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	11.54%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	185,653	193,995	199,763
Change	-	-37.66%	77.32%	11.78%	8.46%	11.19%	4.49%	2.97%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	20.8x	19x	17.5x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.71x	2.52x	2.3x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.4x	2x	2.04x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.45x	3.27x	3.06x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.98x	5.91x	5.71x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13.3x	12.7x	11.8x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	22.5x	21.2x	19.5x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-87.9x	-77.7x	965x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.14%	-1.29%	0.1%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.026	3.135	3.255
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.25%	3.37%	3.5%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.484	4.91	5.332
Distribution rate	116%	-	76.4%	71.7%	75%	67.5%	63.8%	61.1%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	31,035	32,799	35,015
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	13,999	15,264	16,924
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,241	9,156	10,267
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,070	5,635	6,268
Net Debt ¹	51,919	-	61,252	63,754	70,952	78,554	86,897	92,664
Reference price ²	68.58	71.41	70.12	82.32	87.20	93.10	93.10	93.10
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	17/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

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.($)
SOUTHERN COMPANY	20.76x	5.98x	13.26x	3.25%	107B
GE VERNOVA INC.	33x	5.61x	40.74x	0.2%	271B
NEXTERA ENERGY	21.34x	9.11x	15.48x	2.87%	179B
IBERDROLA, S.A.	20.25x	4.19x	11.53x	3.53%	154B
ENEL S.P.A.	13.7x	1.95x	6.95x	5.17%	115B
DUKE ENERGY CORPORATION	18.27x	5.61x	11.22x	3.55%	96.17B
CONSTELLATION ENERGY CORPORATION	20.12x	3.31x	13.11x	0.64%	94.67B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.68x	5.18x	12.52x	3.05%	68.85B
DOMINION ENERGY, INC.	18.98x	6.45x	13.38x	3.91%	60.05B
ENTERGY CORPORATION	24.35x	6.17x	13.86x	2.42%	49.86B
Average	21.04x	5.36x	15.20x	2.86%	119.64B
Weighted average by Cap.	22.62x	5.49x	18.80x	2.53%