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 26,941 - -
Change - -4.66% -7.15% 19.92% 8.15% 4% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 47,293 49,493 51,547
Change - 17.16% -0.39% 14.77% 9.22% 7.04% 4.65% 4.15%
P/E -15.6x 28.6x 27.1x 27.1x 22x 19.1x 17x 15.7x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.72x 1.61x 1.52x
PEG - -0x -13.82x 1.4x 0.7x 1.1x 1.4x 1.8x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.75x 2.63x 2.49x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.83x 4.84x 4.76x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11.6x 10.8x 10.1x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 18.8x 17.1x 15.9x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -26.6x -21.8x -24.4x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.76% -4.6% -4.1%
Dividend per Share 2 1.66 0.875 0.96 1.03 1.09 1.142 1.205 1.266
Rate of return 5.52% 2.99% 3.54% 3.17% 3.11% 3.19% 3.36% 3.54%
EPS 2 -1.93 1.02 1 1.2 1.59 1.878 2.104 2.287
Distribution rate -86% 85.8% 96% 85.8% 68.6% 60.8% 57.3% 55.4%
Net sales 1 5,783 7,902 8,312 8,462 9,042 9,798 10,230 10,823
EBITDA 1 2,545 2,607 2,965 3,097 3,545 4,065 4,591 5,106
EBIT 1 1,424 1,374 1,630 1,740 2,129 2,522 2,892 3,250
Net income 1 -1,480 756 740 888 1,181 1,433 1,636 1,812
Net Debt 1 7,638 13,872 15,273 16,500 18,279 20,352 22,552 24,606
Reference price 2 30.06 29.22 27.10 32.46 35.02 35.80 35.80 35.80
Nbr of stocks (in thousands) 750,716 736,318 737,124 737,970 739,739 752,545 - -
Announcement Date 18/2/22 17/2/23 16/2/24 13/2/25 20/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.9x4.86x11.63x3.19% 26.94B
13.96x6.02x12.61x3.98% 83.94B
12.35x1.44x7.35x5.9% 65.62B
17.41x1.21x9.97x3.09% 55.63B
14.79x6.03x13.9x3.37% 51.13B
19.24x2.68x8.92x2.28% 45.67B
16.39x4.97x9.56x4.52% 37.16B
17.32x4.83x12.58x3.67% 36.2B
58.03x17.7x33.05x0.25% 32.05B
20.93x5.59x13.05x2.67% 31.25B
Average 20.93x 5.53x 13.26x 3.29% 46.56B
Weighted average by Cap. 19.00x 5.00x 12.47x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PPL Corporation

Historical PBR trend

Valuation ratios - PBR - PPL Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PPL Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PPL Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - PPL Corporation
  1. Stock Market
  2. Stocks
  3. PPL Stock
  4. Valuation PPL Corporation