Valuation SSE plc

Equities

Market Closed - London S.E. Other stock markets 16:35:19 07/07/2025 BST			5-day change	1st Jan Change
1,863.00 ^GBX	-0.29%		+1.80%	+16.15%

07-03	Berenberg cuts Rio Tinto; UBS cuts Fresnillo	AN
07-02	Goldman Sachs lifts Admiral and Hiscox to 'buy'	AN

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	20,490	-	-
Change	-	22.91%	4.58%	-7.36%	-2.24%	16.92%	-	-
Enterprise Value (EV) ¹	23,952	27,100	28,244	27,362	27,711	32,173	35,356	38,043
Change	-	13.14%	4.22%	-3.12%	1.28%	16.1%	9.89%	7.6%
P/E ratio	6.67x	6.1x	-158x	10.5x	14.7x	12.2x	10.2x	9.68x
PBR	2.27x	2.04x	2.26x	1.96x	1.72x	1.68x	1.5x	1.39x
PEG	-	0.2x	2x	-0x	-0.5x	0.3x	0.5x	1.82x
Capitalization / Revenue	2.21x	2.15x	1.55x	1.71x	1.73x	1.93x	1.77x	1.65x
EV / Revenue	3.51x	3.15x	2.26x	2.62x	2.74x	3.02x	3.06x	3.07x
EV / EBITDA	10.7x	12x	8.35x	8.3x	8.27x	9.45x	8.69x	8.42x
EV / EBIT	15.9x	17.6x	11.2x	11.3x	11.5x	13.6x	12.1x	11.7x
EV / FCF	28.8x	157x	-87.7x	27.3x	-42.4x	-15.7x	-12.7x	-19.6x
FCF Yield	3.47%	0.64%	-1.14%	3.66%	-2.36%	-6.36%	-7.86%	-5.1%
Dividend per Share ²	0.81	0.857	0.967	0.6	0.642	0.6866	0.735	0.7851
Rate of return	5.57%	4.9%	5.36%	3.64%	4.03%	3.69%	3.95%	4.21%
EPS ²	2.183	2.868	-0.114	1.565	1.081	1.527	1.827	1.924
Distribution rate	37.1%	29.9%	-848%	38.3%	59.4%	45%	40.2%	40.8%
Net sales ¹	6,826	8,608	12,491	10,457	10,132	10,640	11,557	12,393
EBITDA ¹	2,230	2,257	3,382	3,296	3,349	3,404	4,069	4,516
EBIT ¹	1,506	1,537	2,529	2,426	2,419	2,366	2,932	3,246
Net income ¹	2,276	3,031	-123	1,710	1,189	1,744	2,095	2,243
Net Debt ¹	8,899	8,598	8,894	9,436	10,187	11,683	14,866	17,553
Reference price ²	14.55	17.48	18.03	16.50	15.94	18.63	18.63	18.63
Nbr of stocks (in thousands)	1,034,601	1,058,168	1,073,181	1,086,438	1,099,384	1,099,830	-	-
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	12.24x	3.03x	9.47x	3.67%	28.04B
NEXTERA ENERGY	21.16x	8.53x	14.13x	3.07%	152B
GE VERNOVA INC.	69.16x	3.57x	40.84x	0.2%	141B
IBERDROLA, S.A.	16.73x	3.22x	9.48x	4.23%	117B
SOUTHERN COMPANY	21.4x	6.09x	13.65x	3.23%	101B
CONSTELLATION ENERGY CORPORATION	38.52x	4.53x	21.63x	0.5%	97.75B
ENEL S.P.A.	12x	1.65x	6.16x	5.89%	97.44B
DUKE ENERGY CORPORATION	18.72x	5.35x	11.19x	3.66%	91.18B
VISTRA CORP.	33.48x	4.02x	13.82x	0.48%	65.22B
AMERICAN ELECTRIC POWER COMPANY, INC.	17.74x	4.82x	11.61x	3.65%	55.48B
Average	26.11x	4.48x	15.20x	2.86%	94.58B
Weighted average by Cap.	28.80x	4.75x	16.85x	2.76%