Company Valuation: PPL Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,567 21,515 19,976 23,955 25,906 24,653 - -
Change - -4.66% -7.15% 19.92% 8.15% -4.83% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 45,005 47,104 49,044
Change - 17.16% -0.39% 14.77% 9.22% 1.86% 4.66% 4.12%
P/E -15.6x 28.6x 27.1x 27.1x 22x 16.9x 15.6x 14.4x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.57x 1.47x 1.39x
PEG - -0x -13.82x 1.4x 0.7x 0.8x 1.74x 1.73x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.56x 2.42x 2.28x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.66x 4.61x 4.54x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11x 10.3x 9.63x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 17.4x 16.3x 15.1x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -25.3x -20.7x -23.2x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.95% -4.82% -4.31%
Dividend per Share 2 1.66 0.875 0.96 1.03 1.09 1.143 1.207 1.268
Rate of return 5.52% 2.99% 3.54% 3.17% 3.11% 3.49% 3.69% 3.87%
EPS 2 -1.93 1.02 1 1.2 1.59 1.933 2.106 2.282
Distribution rate -86% 85.8% 96% 85.8% 68.6% 59.1% 57.3% 55.6%
Net sales 1 5,783 7,902 8,312 8,462 9,042 9,648 10,208 10,809
EBITDA 1 2,545 2,607 2,965 3,097 3,545 4,079 4,573 5,094
EBIT 1 1,424 1,374 1,630 1,740 2,129 2,580 2,893 3,251
Net income 1 -1,480 756 740 888 1,181 1,458 1,626 1,791
Net Debt 1 7,638 13,872 15,273 16,500 18,279 20,352 22,451 24,390
Reference price 2 30.06 29.22 27.10 32.46 35.02 32.76 32.76 32.76
Nbr of stocks (in thousands) 750,716 736,318 737,124 737,970 739,739 752,545 - -
Announcement Date 2/18/22 2/17/23 2/16/24 2/13/25 2/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.01x4.67x11.06x3.48% 24.75B
12.83x5.55x11.88x4.34% 75.67B
11.99x1.4x7.28x6.21% 62.99B
15.49x6.13x13.67x3.38% 50.98B
15.4x1.1x9.16x3.51% 50.05B
19.41x2.67x9.24x2.21% 47.85B
16.56x4.95x9.58x4.55% 37.03B
57.49x18.6x33.13x0.27% 34.16B
16x4.62x12.09x3.96% 33.56B
18.41x5.46x12.27x3.03% 27.51B
Average 20.06x 5.52x 12.93x 3.49% 44.46B
Weighted average by Cap. 18.57x 5.05x 12.28x 3.72%

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

  1. Stock Market
  2. Stocks
  3. PPL Stock
  4. Valuation PPL Corporation