Valuation Southern Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:01:29 24/07/2026 BST			5-day change	1st Jan Change
84.60 ^EUR	+1.61%		-0.35%	+13.10%

07-24	Trump pledge on data center power supplies draws skepticism	RE
07-23	KeyBanc Downgrades Southern to Underweight From Sector Weight, Price Target is $79	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	109,630	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	14.18%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	187,947	196,696	202,462
Change	-	-37.66%	77.32%	11.78%	8.46%	12.56%	4.66%	2.93%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	21.8x	19.8x	18.2x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.79x	2.59x	2.39x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.6x	2.02x	2.06x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.52x	3.34x	3.14x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	6.04x	6x	5.81x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13.3x	12.8x	12x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	22.2x	21x	19.3x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-88.9x	-78.8x	978x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.12%	-1.27%	0.1%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.038	3.132	3.252
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.12%	3.22%	3.34%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.471	4.908	5.342
Distribution rate	116%	-	76.4%	71.7%	75%	67.9%	63.8%	60.9%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	31,135	32,807	34,875
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,095	15,327	16,929
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,485	9,358	10,491
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,047	5,606	6,242
Net Debt ¹	51,919	-	61,252	63,754	70,952	78,317	87,066	92,832
Reference price ²	68.58	71.41	70.12	82.32	87.20	97.25	97.25	97.25
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE VERNOVA INC.	33.02x	5.6x	40.74x	0.2%	270B
NEXTERA ENERGY	22.44x	9.25x	16.7x	2.75%	187B
IBERDROLA, S.A.	20.76x	4.28x	11.7x	3.42%	157B
ENEL S.P.A.	13.76x	1.97x	6.91x	5.19%	113B
DUKE ENERGY CORPORATION	19.31x	5.76x	11.58x	3.36%	102B
CONSTELLATION ENERGY CORPORATION	22.4x	3.38x	13.29x	0.61%	97.97B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.19x	5.34x	12.84x	2.85%	73.75B
DOMINION ENERGY, INC.	19.72x	6.42x	13.83x	3.76%	62.53B
VISTRA CORP.	16.43x	3.23x	10.26x	0.58%	55.09B
Average	21.00x	5.02x	15.32x	2.52%	124.3B
Weighted average by Cap.	23.06x	5.39x	19.32x	2.3%