Valuation PPL Corporation Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

22/07	Morgan Stanley Adjusts Price Target on PPL to $43 From $42, Maintains Overweight Rating	MT
22/07	BMO Capital Adjusts Price Target on PPL to $40 From $39, Maintains Outperform Rating	MT

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	26,490	-	-
Change	-	-4.66%	-7.15%	19.92%	8.15%	2.26%	-	-
Enterprise Value (EV) ¹	30,205	35,387	35,249	40,455	44,185	46,863	49,224	51,430
Change	-	17.16%	-0.39%	14.77%	9.22%	6.06%	5.04%	4.48%
P/E	-15.6x	28.6x	27.1x	27.1x	22x	18.3x	16.7x	15.4x
PBR	1.61x	1.62x	1.43x	1.7x	1.77x	1.67x	1.58x	1.49x
PEG	-	-0x	-13.82x	1.4x	0.7x	0.9x	1.7x	1.85x
Capitalization / Revenue	3.9x	2.72x	2.4x	2.83x	2.87x	2.73x	2.59x	2.44x
EV / Revenue	5.22x	4.48x	4.24x	4.78x	4.89x	4.83x	4.8x	4.74x
EV / EBITDA	11.9x	13.6x	11.9x	13.1x	12.5x	11.4x	10.7x	10x
EV / EBIT	21.2x	25.8x	21.6x	23.2x	20.8x	17.9x	16.9x	15.7x
EV / FCF	102x	-83.3x	-55.8x	-87x	-31.5x	-26.3x	-21.7x	-24.3x
FCF Yield	0.98%	-1.2%	-1.79%	-1.15%	-3.17%	-3.8%	-4.62%	-4.11%
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%	3.25%	3.43%	3.62%
EPS ²	-1.93	1.02	1	1.2	1.59	1.924	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	1,459	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	35.21	35.21	35.21
Nbr of stocks (in thousands)	7,50,716	7,36,318	7,37,124	7,37,970	7,39,739	7,52,350	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	13/02/25	20/02/26	-	-	-

¹USD in Million²USD

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	8.14TCr
NATIONAL GRID PLC	13.3x	5.6x	12.08x	4.16%	7.97TCr
ENGIE	14.29x	1.58x	8.11x	5.17%	7.58TCr
SEMPRA	17.57x	6.87x	14.29x	2.97%	5.79TCr
EON SE	16.98x	1.18x	9.79x	3.15%	5.63TCr
RWE AG	22.3x	2.74x	9.19x	2.3%	4.64TCr
ACWA POWER COMPANY	58.64x	21.06x	34.59x	0.3%	3.94TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.74x	5.08x	13x	3.48%	3.82TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	16.37x	4.99x	9.72x	4.49%	3.73TCr
Average	23.80x	6.16x	14.21x	3.07%	5.69TCr
Weighted average by Cap.	22.96x	5.63x	13.65x	3.17%