Valuation Southern Company

Equities

Market Closed - Nyse Other stock markets 21:00:02 05/06/2026 BST			5-day change	1st Jan Change
92.60 ^USD	+1.07%		+0.60%	+6.19%

06-05	Southern Files Mixed Shelf Offering	MT
05-28	Georgia PSC approves plan to lower overall rates	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	72,681	77,671	76,474	90,197	96,016	104,388	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	8.72%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	183,625	191,469	197,238
Change	-	-37.66%	77.32%	11.78%	8.46%	9.98%	4.27%	3.01%
P/E ratio	30.3x	21.8x	19.3x	20.6x	22.2x	20.8x	18.9x	17.4x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.63x	2.47x	2.28x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.6x	1.8x	1.99x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.35x	3.19x	3x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.9x	5.84x	5.67x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13x	12.5x	11.6x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	21.7x	20.4x	18.8x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-85.2x	-77.4x	944x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.17%	-1.29%	0.11%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.037	3.131	3.251
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.28%	3.38%	3.51%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.446	4.908	5.336
Distribution rate	116%	-	76.4%	71.7%	75%	68.3%	63.8%	60.9%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	31,117	32,760	34,806
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,088	15,330	16,937
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,481	9,366	10,506
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,009	5,587	6,219
Net Debt ¹	51,919	-	61,252	63,754	70,952	79,237	87,081	92,849
Reference price ²	68.58	71.41	70.12	82.32	87.20	92.60	92.60	92.60
Nbr of stocks (in thousands)	1,059,804	1,087,673	1,090,619	1,095,684	1,101,105	1,127,301	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHERN COMPANY	20.83x	5.9x	13.03x	3.28%	104B
GE VERNOVA INC.	30.12x	5.33x	39.1x	0.21%	251B
NEXTERA ENERGY	21.64x	9.1x	14.51x	2.88%	179B
IBERDROLA, S.A.	19.84x	4.18x	11.36x	3.66%	153B
ENEL S.P.A.	13.4x	1.93x	6.77x	5.35%	112B
DUKE ENERGY CORPORATION	18.41x	5.62x	11.21x	3.53%	96.84B
CONSTELLATION ENERGY CORPORATION	20.92x	3.18x	12.58x	0.67%	91B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.26x	5.2x	12.49x	2.99%	70.27B
DOMINION ENERGY, INC.	18.58x	6.26x	13.39x	3.99%	58.84B
ENTERGY CORPORATION	25.31x	6.23x	13.96x	2.34%	50.71B
Average	20.93x	5.29x	14.84x	2.89%	116.66B
Weighted average by Cap.	21.96x	5.42x	17.89x	2.6%