Valuation SSE plc

Equities

Market Closed - London S.E. Other stock markets 16:35:16 13/03/2026 GMT			5-day change	1st Jan Change
2,730.00 ^GBX	+0.96%		+4.08%	+25.29%

03-12	FTSE 100 falls on growing fears of prolonged war	AN
03-11	SSE secures agreements for de-rated electricity generation capacity for 2029/30 delivery year	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,053	18,502	19,349	17,926	17,524	33,092	-	-
Change	-	22.91%	4.58%	-7.36%	-2.24%	88.83%	-	-
Enterprise Value (EV) ¹	23,952	27,100	28,244	27,362	27,711	42,846	45,589	49,035
Change	-	13.14%	4.22%	-3.12%	1.28%	54.62%	6.4%	7.56%
P/E ratio	6.67x	6.1x	-158x	10.5x	14.7x	18.2x	15x	13.4x
PBR	2.27x	2.04x	2.26x	1.96x	1.72x	2.24x	2.08x	1.88x
PEG	-	0.2x	2x	-0x	-0.5x	0.5x	0.7x	1.1x
Capitalization / Revenue	2.21x	2.15x	1.55x	1.71x	1.73x	3.24x	2.85x	2.61x
EV / Revenue	3.51x	3.15x	2.26x	2.62x	2.74x	4.19x	3.93x	3.87x
EV / EBITDA	10.7x	12x	8.35x	8.3x	8.27x	13x	11.3x	10.4x
EV / EBIT	15.9x	17.6x	11.2x	11.3x	11.5x	18.7x	15.6x	14.3x
EV / FCF	28.8x	157x	-87.7x	27.3x	-42.4x	-30.6x	-18.1x	-14.7x
FCF Yield	3.47%	0.64%	-1.14%	3.66%	-2.36%	-3.26%	-5.53%	-6.8%
Dividend per Share ²	0.81	0.857	0.967	0.6	0.642	0.6867	0.7352	0.786
Rate of return	5.57%	4.9%	5.36%	3.64%	4.03%	2.52%	2.69%	2.88%
EPS ²	2.183	2.868	-0.114	1.565	1.081	1.498	1.822	2.042
Distribution rate	37.1%	29.9%	-848%	38.3%	59.4%	45.8%	40.4%	38.5%
Net sales ¹	6,826	8,608	12,491	10,457	10,132	10,228	11,598	12,674
EBITDA ¹	2,230	2,257	3,382	3,296	3,349	3,286	4,046	4,698
EBIT ¹	1,506	1,537	2,529	2,426	2,419	2,293	2,921	3,425
Net income ¹	2,276	3,031	-123	1,710	1,189	1,731	2,235	2,527
Net Debt ¹	8,899	8,598	8,894	9,436	10,187	9,755	12,498	15,943
Reference price ²	14.55	17.48	18.03	16.50	15.94	27.30	27.30	27.30
Nbr of stocks (in thousands)	1,034,601	1,058,168	1,073,181	1,086,438	1,099,384	1,212,144	-	-
Announcement Date	26/05/21	25/05/22	24/05/23	22/05/24	21/05/25	-	-	-

¹GBP in Million²GBP

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.($)
SSE PLC	18.23x	4.19x	13.04x	2.52%	43.8B
GE VERNOVA INC.	54.71x	4.66x	36.14x	0.22%	217B
NEXTERA ENERGY	23.26x	9.48x	15.78x	2.68%	193B
IBERDROLA, S.A.	20.19x	4.03x	11.34x	3.65%	151B
ENEL S.P.A.	14.25x	1.95x	6.83x	4.99%	111B
SOUTHERN COMPANY	21.7x	6.03x	13.19x	3.1%	110B
CONSTELLATION ENERGY CORPORATION	27.72x	3.54x	14.72x	0.57%	109B
DUKE ENERGY CORPORATION	19.77x	5.91x	11.75x	3.3%	104B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.12x	5.3x	12.5x	2.92%	72.26B
DOMINION ENERGY, INC.	17.62x	6.28x	12.85x	4.22%	55.55B
Average	23.86x	5.14x	14.82x	2.82%	116.71B
Weighted average by Cap.	27.22x	5.35x	16.99x	2.55%