|
Market Closed -
NYSE
04:00:02 31/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 93.71 USD | +0.77% |
|
+0.88% | +7.47% |
| 10-26 | RBC Capital Adjusts Southern Price Target to $98 From $101 | MT |
| 10-22 | HSBC Initiates Coverage on Southern With Buy Rating, $99.50 Price Target | MT |
Company Valuation: Southern Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,681 | 77,671 | 76,474 | 90,197 | 96,016 | 107,801 | - | - |
| Change | - | 6.86% | -1.54% | 17.94% | 6.45% | 12.27% | - | - |
| Enterprise Value (EV) 1 | 124,600 | 77,671 | 137,726 | 153,951 | 166,968 | 184,553 | 193,181 | 198,845 |
| Change | - | -37.66% | 77.32% | 11.78% | 8.46% | 10.53% | 4.67% | 2.93% |
| P/E | 30.3x | 21.8x | 19.3x | 20.6x | 22.2x | 21.4x | 19.1x | 17.6x |
| PBR | 2.61x | - | 2.43x | 2.72x | 2.66x | 2.66x | 2.47x | 2.29x |
| PEG | - | 0.5x | 1.8x | 2.14x | -12.65x | 1.9x | 1.6x | 2.07x |
| Capitalization / Revenue | 3.14x | 2.65x | 3.03x | 3.38x | 3.25x | 3.49x | 3.3x | 3.11x |
| EV / Revenue | 5.39x | 2.65x | 5.45x | 5.76x | 5.65x | 5.98x | 5.92x | 5.73x |
| EV / EBITDA | 13.7x | 8.37x | 13.3x | 13x | 13.1x | 13.1x | 12.6x | 11.8x |
| EV / EBIT | 22.4x | 13.8x | 23.6x | 21.8x | 22.9x | 22.7x | 21.2x | 19.6x |
| EV / FCF | -116x | - | -89.3x | 185x | -56.9x | -107x | -75.3x | 1,431x |
| FCF Yield | -0.86% | - | -1.12% | 0.54% | -1.76% | -0.93% | -1.33% | 0.07% |
| Dividend per Share 2 | 2.62 | - | 2.78 | 2.86 | 2.94 | 3.039 | 3.133 | 3.232 |
| Rate of return | 3.82% | - | 3.96% | 3.47% | 3.37% | 3.24% | 3.34% | 3.45% |
| EPS 2 | 2.26 | 3.28 | 3.64 | 3.99 | 3.92 | 4.369 | 4.905 | 5.322 |
| Distribution rate | 116% | - | 76.4% | 71.7% | 75% | 69.6% | 63.9% | 60.7% |
| Net sales 1 | 23,113 | 29,279 | 25,253 | 26,724 | 29,553 | 30,880 | 32,657 | 34,699 |
| EBITDA 1 | 9,123 | 9,284 | 10,351 | 11,823 | 12,786 | 14,059 | 15,283 | 16,865 |
| EBIT 1 | 5,558 | 5,621 | 5,826 | 7,068 | 7,285 | 8,117 | 9,093 | 10,161 |
| Net income 1 | 2,393 | 3,524 | 3,976 | 4,401 | 4,341 | 4,982 | 5,640 | 6,275 |
| Net Debt 1 | 51,919 | - | 61,252 | 63,754 | 70,952 | 76,753 | 85,380 | 91,044 |
| Reference price 2 | 68.58 | 71.41 | 70.12 | 82.32 | 87.20 | 93.71 | 93.71 | 93.71 |
| Nbr of stocks (in thousands) | 1,059,804 | 1,087,673 | 1,090,619 | 1,095,684 | 1,101,105 | 1,150,363 | - | - |
| Announcement Date | 17/2/22 | 16/2/23 | 15/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.31x | 5.98x | 13.13x | 3.24% | 108B | |
| 27.07x | 4.53x | 31.69x | 0.23% | 226B | |
| 20.51x | 9.22x | 16.52x | 2.97% | 176B | |
| 20.97x | 4.46x | 12.27x | 3.29% | 165B | |
| 21.86x | 12.43x | 16.14x | 3.43% | 109B | |
| 12.79x | 1.87x | 6.63x | 5.55% | 103B | |
| 18.85x | 5.69x | 11.46x | 3.42% | 99.33B | |
| 21.29x | 3.16x | 13.15x | 0.65% | 92.96B | |
| 20.16x | 5.16x | 12.48x | 2.96% | 70.9B | |
| 22.51x | 6.21x | 14.74x | 4.01% | 58.59B | |
| Average | 20.73x | 5.87x | 14.82x | 2.97% | 120.88B | |
| Weighted average by Cap. | 21.33x | 5.93x | 16.59x | 2.7% |
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
- Stock Market
- Stocks
- SO Stock
- Valuation Southern Company
Select your edition
All financial news and data tailored to specific country editions
