|
Real-time Estimate
Tradegate
19:21:00 07/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 76.24 EUR | +2.36% |
|
+3.10% | +1.36% |
| 10-06 | Google, Constellation near deal for nuclear power, Bloomberg News reports | RE |
| 09-30 | Scotiabank Adjusts Price Target on Southern to $93 From $103, Keeps Sector Perform Rating | 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 | 98,287 | - | - |
| Change | - | 6.86% | -1.54% | 17.94% | 6.45% | 2.36% | - | - |
| Enterprise Value (EV) 1 | 124,600 | 77,671 | 137,726 | 153,951 | 166,968 | 176,148 | 184,654 | 190,260 |
| Change | - | -37.66% | 77.32% | 11.78% | 8.46% | 5.5% | 4.83% | 3.04% |
| P/E | 30.3x | 21.8x | 19.3x | 20.6x | 22.2x | 19.1x | 17.4x | 16.1x |
| PBR | 2.61x | - | 2.43x | 2.72x | 2.66x | 2.42x | 2.26x | 2.1x |
| PEG | - | 0.5x | 1.8x | 2.14x | -12.65x | 1.4x | 1.77x | 1.92x |
| Capitalization / Revenue | 3.14x | 2.65x | 3.03x | 3.38x | 3.25x | 3.18x | 3x | 2.81x |
| EV / Revenue | 5.39x | 2.65x | 5.45x | 5.76x | 5.65x | 5.7x | 5.64x | 5.44x |
| EV / EBITDA | 13.7x | 8.37x | 13.3x | 13x | 13.1x | 12.5x | 12.1x | 11.2x |
| EV / EBIT | 22.4x | 13.8x | 23.6x | 21.8x | 22.9x | 21.7x | 20.3x | 18.7x |
| EV / FCF | -116x | - | -89.3x | 185x | -56.9x | -101x | -72x | 1,349x |
| FCF Yield | -0.86% | - | -1.12% | 0.54% | -1.76% | -0.99% | -1.39% | 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% | 3.56% | 3.67% | 3.78% |
| EPS 2 | 2.26 | 3.28 | 3.64 | 3.99 | 3.92 | 4.47 | 4.908 | 5.32 |
| Distribution rate | 116% | - | 76.4% | 71.7% | 75% | 68% | 63.8% | 60.7% |
| Net sales 1 | 23,113 | 29,279 | 25,253 | 26,724 | 29,553 | 30,916 | 32,744 | 34,972 |
| EBITDA 1 | 9,123 | 9,284 | 10,351 | 11,823 | 12,786 | 14,088 | 15,305 | 16,954 |
| EBIT 1 | 5,558 | 5,621 | 5,826 | 7,068 | 7,285 | 8,121 | 9,085 | 10,185 |
| Net income 1 | 2,393 | 3,524 | 3,976 | 4,401 | 4,341 | 5,039 | 5,647 | 6,278 |
| Net Debt 1 | 51,919 | - | 61,252 | 63,754 | 70,952 | 77,861 | 86,367 | 91,973 |
| Reference price 2 | 68.58 | 71.41 | 70.12 | 82.32 | 87.20 | 85.44 | 85.44 | 85.44 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.64x | 5.66x | 41.36x | 0.2% | 274B | |
| 19.34x | 8.72x | 15.1x | 3.18% | 162B | |
| 20.3x | 4.22x | 11.6x | 3.47% | 153B | |
| 19.27x | 10.9x | 14.22x | 3.62% | 104B | |
| 12.14x | 1.81x | 6.42x | 5.84% | 98.77B | |
| 19.11x | 5.7x | 12.5x | 3.56% | 98.29B | |
| 23.99x | 3.56x | 14.49x | 0.57% | 106B | |
| 17.14x | 5.44x | 10.91x | 3.77% | 90.18B | |
| 18.91x | 5.07x | 12.26x | 3.16% | 66.24B | |
| Average | 20.43x | 5.67x | 15.43x | 3.04% | 128.22B | |
| Weighted average by Cap. | 22.45x | 5.80x | 19.28x | 2.61% |
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
- SOT Stock
- Valuation Southern Company
Select your edition
All financial news and data tailored to specific country editions
