Valuation SSE plc

Equities

Market Closed - London S.E. Other stock markets 11:35:02 2026-06-05 am EDT			5-day change	1st Jan Change
2,400.00 ^GBX	+0.50%		+2.96%	+10.14%

Jun. 05	BofA Sees SSE's 18% Pullback as 'Particularly Attractive' Buying Opportunity; Price Objective Up	MT
Jun. 05	Barclays Updates SSE Price Target, Forecasts Post-FY26 Results; Overweight Reiterated	MT

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	28,932	-	-
Change	-	22.91%	4.58%	-7.36%	-2.24%	65.1%	-	-
Enterprise Value (EV) ¹	23,952	27,100	28,244	27,362	27,711	41,377	41,260	44,586
Change	-	13.14%	4.22%	-3.12%	1.28%	49.32%	6.22%	8.06%
P/E ratio	6.67x	6.1x	-158x	10.5x	14.7x	24.6x	13.1x	11.5x
PBR	2.27x	2.04x	2.26x	1.96x	1.72x	2.35x	1.81x	1.63x
PEG	-	0.2x	2x	-0x	-0.5x	-9.85x	0.6x	0.8x
Capitalization / Revenue	2.21x	2.15x	1.55x	1.71x	1.73x	3.07x	2.73x	2.5x
EV / Revenue	3.51x	3.15x	2.26x	2.62x	2.74x	4.06x	3.89x	3.86x
EV / EBITDA	10.7x	12x	8.35x	8.3x	8.27x	12.9x	10.5x	9.49x
EV / EBIT	15.9x	17.6x	11.2x	11.3x	11.5x	18.5x	14.3x	13x
EV / FCF	28.8x	157x	-87.7x	27.3x	-42.4x	-41x	-13x	-12.7x
FCF Yield	3.47%	0.64%	-1.14%	3.66%	-2.36%	-2.44%	-7.69%	-7.85%
Dividend per Share ²	0.81	0.857	0.967	0.6	0.642	0.687	0.7337	0.785
Rate of return	5.57%	4.9%	5.36%	3.64%	4.03%	2.65%	3.06%	3.27%
EPS ²	2.183	2.868	-0.114	1.565	1.081	1.054	1.828	2.087
Distribution rate	37.1%	29.9%	-848%	38.3%	59.4%	65.2%	40.1%	37.6%
Net sales ¹	6,826	8,608	12,491	10,457	10,132	10,186	10,599	11,560
EBITDA ¹	2,230	2,257	3,382	3,296	3,349	3,208	3,947	4,699
EBIT ¹	1,506	1,537	2,529	2,426	2,419	2,237	2,879	3,428
Net income ¹	2,276	3,031	-123	1,710	1,189	1,209	2,256	2,613
Net Debt ¹	8,899	8,598	8,894	9,436	10,187	10,095	12,328	15,654
Reference price ²	14.55	17.48	18.03	16.50	15.94	24.00	24.00	24.00
Nbr of stocks (in thousands)	1,034,601	1,058,168	1,073,181	1,086,438	1,099,384	1,205,492	-	-
Announcement Date	5/26/21	5/25/22	5/24/23	5/22/24	5/21/25	5/28/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SSE PLC	16.2x	3.82x	11.98x	2.86%	38.7B
GE VERNOVA INC.	30.12x	5.33x	39.1x	0.21%	251B
NEXTERA ENERGY	21.64x	9.1x	14.51x	2.88%	179B
IBERDROLA, S.A.	19.84x	4.18x	11.36x	3.66%	153B
ENEL S.P.A.	13.4x	1.93x	6.77x	5.35%	112B
SOUTHERN COMPANY	20.83x	5.9x	13.03x	3.28%	104B
DUKE ENERGY CORPORATION	18.41x	5.62x	11.21x	3.53%	96.84B
CONSTELLATION ENERGY CORPORATION	20.92x	3.18x	12.58x	0.67%	91B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.26x	5.2x	12.49x	2.99%	70.27B
DOMINION ENERGY, INC.	18.58x	6.26x	13.39x	3.99%	58.84B
Average	20.02x	5.05x	14.64x	2.94%	115.46B
Weighted average by Cap.	21.62x	5.33x	17.86x	2.62%