Valuation Southern Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-16 pm EST			5-day change	1st Jan Change
85.71 ^USD	-0.34%		+0.26%	+4.12%

Dec. 16	Scotiabank Adjusts Price Target on Southern Company to $101 From $99, Maintains Sector Perform Rating	MT
Dec. 16	Morgan Stanley Downgrades Southern Co. to Underweight From Equalweight, Adjusts PT to $81 From $97	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	64,885	72,681	77,671	76,474	90,197	94,376	-	-
Change	-	12.02%	6.86%	-1.54%	17.94%	4.63%	-	-
Enterprise Value (EV) ¹	113,009	124,600	77,671	137,726	153,951	165,386	169,279	173,481
Change	-	10.26%	-37.66%	77.32%	11.78%	7.43%	2.35%	2.48%
P/E ratio	20.8x	30.3x	21.8x	19.3x	20.6x	20.3x	18.7x	17.4x
PBR	2.32x	2.61x	-	2.43x	2.72x	2.69x	2.5x	2.34x
PEG	-	-1.3x	0.5x	1.8x	2.14x	3.53x	2.15x	2.35x
Capitalization / Revenue	3.18x	3.14x	2.65x	3.03x	3.38x	3.3x	3.13x	2.97x
EV / Revenue	5.55x	5.39x	2.65x	5.45x	5.76x	5.78x	5.62x	5.46x
EV / EBITDA	12.7x	13.7x	8.37x	13.3x	13x	12.9x	12.3x	11.6x
EV / EBIT	21x	22.4x	13.8x	23.6x	21.8x	21.2x	19.7x	18.5x
EV / FCF	-152x	-116x	-	-89.3x	185x	-72.9x	286x	80.3x
FCF Yield	-0.66%	-0.86%	-	-1.12%	0.54%	-1.37%	0.35%	1.25%
Dividend per Share ²	2.54	2.62	-	2.78	2.86	2.951	3.039	3.133
Rate of return	4.13%	3.82%	-	3.96%	3.47%	3.44%	3.55%	3.66%
EPS ²	2.95	2.26	3.28	3.64	3.99	4.219	4.585	4.924
Distribution rate	86.1%	116%	-	76.4%	71.7%	69.9%	66.3%	63.6%
Net sales ¹	20,375	23,113	29,279	25,253	26,724	28,608	30,124	31,751
EBITDA ¹	8,889	9,123	9,284	10,351	11,823	12,858	13,812	14,935
EBIT ¹	5,371	5,558	5,621	5,826	7,068	7,809	8,574	9,402
Net income ¹	3,119	2,393	3,524	3,976	4,401	4,650	5,159	5,630
Net Debt ¹	48,124	51,919	-	61,252	63,754	71,010	74,903	79,105
Reference price ²	61.43	68.58	71.41	70.12	82.32	85.71	85.71	85.71
Nbr of stocks (in thousands)	1,056,242	1,059,804	1,087,673	1,090,619	1,095,684	1,101,105	-	-
Announcement Date	2/18/21	2/17/22	2/16/23	2/15/24	2/20/25	-	-	-

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.($)
SOUTHERN COMPANY	20.31x	5.78x	12.86x	3.44%	94.38B
GE VERNOVA INC.	89.21x	4.75x	53.59x	0.14%	186B
NEXTERA ENERGY	23.58x	9.06x	15.36x	2.78%	169B
IBERDROLA, S.A.	18.6x	3.54x	10.29x	3.82%	137B
ENEL S.P.A.	12.95x	1.87x	6.42x	5.51%	104B
DUKE ENERGY CORPORATION	18.29x	5.54x	11.32x	3.68%	89.89B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.52x	5.02x	12.26x	3.27%	61.19B
VISTRA CORP.	35.42x	3.88x	12.86x	0.55%	58.77B
DOMINION ENERGY, INC.	17.1x	6.09x	12.85x	4.5%	50.67B
XCEL ENERGY INC.	19.48x	5.28x	13.04x	3.1%	43.61B
Average	27.35x	5.08x	16.09x	3.08%	99.56B
Weighted average by Cap.	33.15x	5.24x	19.71x	2.86%