|
Real-time Estimate
Tradegate
19:56:25 06/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 75.42 EUR | +0.29% |
|
+2.22% | -0.43% |
| 03:24am | Google, Constellation near deal for nuclear power, Bloomberg News reports | RE |
| 09-30 | Scotiabank Adjusts Price Target on Southern to $93 From $103, Keeps Sector Perform Rating | MT |
Company Valuation: Southern Company
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 | 96,389 | - | - |
| Change | - | 6.86% | -1.54% | 17.94% | 6.45% | 0.39% | - | - |
| Enterprise Value (EV) 1 | 124,600 | 77,671 | 137,726 | 153,951 | 166,968 | 174,250 | 182,756 | 188,362 |
| Change | - | -37.66% | 77.32% | 11.78% | 8.46% | 4.36% | 4.88% | 3.07% |
| P/E | 30.3x | 21.8x | 19.3x | 20.6x | 22.2x | 18.7x | 17.1x | 15.8x |
| PBR | 2.61x | - | 2.43x | 2.72x | 2.66x | 2.38x | 2.21x | 2.06x |
| PEG | - | 0.5x | 1.8x | 2.14x | -12.65x | 1.3x | 1.74x | 1.88x |
| Capitalization / Revenue | 3.14x | 2.65x | 3.03x | 3.38x | 3.25x | 3.12x | 2.94x | 2.76x |
| EV / Revenue | 5.39x | 2.65x | 5.45x | 5.76x | 5.65x | 5.64x | 5.58x | 5.39x |
| EV / EBITDA | 13.7x | 8.37x | 13.3x | 13x | 13.1x | 12.4x | 11.9x | 11.1x |
| EV / EBIT | 22.4x | 13.8x | 23.6x | 21.8x | 22.9x | 21.5x | 20.1x | 18.5x |
| EV / FCF | -116x | - | -89.3x | 185x | -56.9x | -99.7x | -71.2x | 1,336x |
| FCF Yield | -0.86% | - | -1.12% | 0.54% | -1.76% | -1% | -1.4% | 0.07% |
| Dividend per Share 2 | 2.62 | - | 2.78 | 2.86 | 2.94 | 3.039 | 3.133 | 3.232 |
| Rate of return | 3.82% | - | 3.96% | 3.47% | 3.37% | 3.63% | 3.74% | 3.86% |
| EPS 2 | 2.26 | 3.28 | 3.64 | 3.99 | 3.92 | 4.47 | 4.908 | 5.32 |
| Distribution rate | 116% | - | 76.4% | 71.7% | 75% | 68% | 63.8% | 60.7% |
| Net sales 1 | 23,113 | 29,279 | 25,253 | 26,724 | 29,553 | 30,916 | 32,744 | 34,972 |
| EBITDA 1 | 9,123 | 9,284 | 10,351 | 11,823 | 12,786 | 14,088 | 15,305 | 16,954 |
| EBIT 1 | 5,558 | 5,621 | 5,826 | 7,068 | 7,285 | 8,121 | 9,085 | 10,185 |
| Net income 1 | 2,393 | 3,524 | 3,976 | 4,401 | 4,341 | 5,039 | 5,647 | 6,278 |
| Net Debt 1 | 51,919 | - | 61,252 | 63,754 | 70,952 | 77,861 | 86,367 | 91,973 |
| Reference price 2 | 68.58 | 71.41 | 70.12 | 82.32 | 87.20 | 83.79 | 83.79 | 83.79 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.37x | 5.43x | 39.73x | 0.2% | 264B | |
| 18.94x | 8.61x | 14.91x | 3.25% | 159B | |
| 20.3x | 4.22x | 11.61x | 3.47% | 153B | |
| 19.27x | 10.9x | 14.22x | 3.62% | 104B | |
| 12.02x | 1.8x | 6.39x | 5.9% | 97.33B | |
| 18.75x | 5.64x | 12.37x | 3.63% | 96.39B | |
| 21.17x | 3.24x | 13.16x | 0.64% | 94.82B | |
| 16.87x | 5.39x | 10.83x | 3.83% | 88.76B | |
| 18.61x | 5.03x | 12.15x | 3.21% | 65.18B | |
| Average | 19.81x | 5.58x | 15.04x | 3.08% | 124.68B | |
| Weighted average by Cap. | 21.70x | 5.72x | 18.64x | 2.68% |
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
- Stock Market
- Stocks
- SO Stock
- SOT Stock
- Valuation Southern Company
Select your edition
All financial news and data tailored to specific country editions
