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 26,678 - -
Change - -4.66% -7.15% 19.92% 8.15% 2.98% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 47,051 49,412 51,618
Change - 17.16% -0.39% 14.77% 9.22% 6.49% 5.02% 4.47%
P/E -15.6x 28.6x 27.1x 27.1x 22x 18.4x 16.8x 15.5x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.68x 1.59x 1.5x
PEG - -0x -13.82x 1.4x 0.7x 0.9x 1.7x 1.86x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.75x 2.6x 2.46x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.85x 4.82x 4.76x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11.4x 10.8x 10.1x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 18x 17x 15.8x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -26.4x -21.7x -24.4x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.78% -4.6% -4.1%
Dividend per Share 2 1.66 0.875 0.96 1.03 1.09 1.144 1.208 1.274
Rate of return 5.52% 2.99% 3.54% 3.17% 3.11% 3.23% 3.41% 3.59%
EPS 2 -1.93 1.02 1 1.2 1.59 1.922 2.113 2.289
Distribution rate -86% 85.8% 96% 85.8% 68.6% 59.5% 57.2% 55.7%
Net sales 1 5,783 7,902 8,312 8,462 9,042 9,710 10,246 10,853
EBITDA 1 2,545 2,607 2,965 3,097 3,545 4,113 4,580 5,119
EBIT 1 1,424 1,374 1,630 1,740 2,129 2,613 2,912 3,269
Net income 1 -1,480 756 740 888 1,181 1,458 1,643 1,811
Net Debt 1 7,638 13,872 15,273 16,500 18,279 20,372 22,733 24,940
Reference price 2 30.06 29.22 27.10 32.46 35.02 35.46 35.46 35.46
Nbr of stocks (in thousands) 750,716 736,318 737,124 737,970 739,739 752,350 - -
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.($)
37.07x6.33x17.08x1.65% 81.43B
13.41x5.63x12.13x4.12% 80.58B
14.02x1.57x7.98x5.26% 75.12B
17.26x1.18x9.79x3.1% 57.5B
16.64x5.91x15.38x3.12% 54.85B
21.36x2.67x9.01x2.33% 45.87B
58.61x21.05x34.58x0.3% 39.38B
16.66x5.07x9.87x4.41% 37.98B
17.88x4.85x12.8x3.52% 37.71B
Average 23.66x 6.03x 14.29x 3.09% 56.71B
Weighted average by Cap. 22.83x 5.50x 13.73x 3.2%

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