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 26,851 - -
Change - -4.66% -7.15% 19.92% 8.15% 3.65% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 47,697 49,586 51,795
Change - 17.16% -0.39% 14.77% 9.22% 7.95% 3.96% 4.45%
P/E -15.6x 28.6x 27.1x 27.1x 22x 18.6x 16.9x 15.6x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.68x 1.6x 1.51x
PEG - -0x -13.82x 1.4x 0.7x 0.9x 1.7x 1.9x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.75x 2.62x 2.48x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.88x 4.84x 4.78x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11.8x 10.8x 10.1x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 18.4x 17.1x 15.9x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -26.8x -21.8x -24.5x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.73% -4.58% -4.08%
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% 3.21% 3.39% 3.57%
EPS 2 -1.93 1.02 1 1.2 1.59 1.918 2.113 2.286
Distribution rate -86% 85.8% 96% 85.8% 68.6% 59.6% 57.2% 55.7%
Net sales 1 5,783 7,902 8,312 8,462 9,042 9,777 10,240 10,844
EBITDA 1 2,545 2,607 2,965 3,097 3,545 4,050 4,573 5,107
EBIT 1 1,424 1,374 1,630 1,740 2,129 2,587 2,906 3,261
Net income 1 -1,480 756 740 888 1,181 1,438 1,642 1,806
Net Debt 1 7,638 13,872 15,273 16,500 18,279 20,846 22,735 24,944
Reference price 2 30.06 29.22 27.10 32.46 35.02 35.68 35.68 35.68
Nbr of stocks (in thousands) 7,50,716 7,36,318 7,37,124 7,37,970 7,39,739 7,52,545 - -
Announcement Date 18/02/22 17/02/23 16/02/24 13/02/25 20/02/26 - - -
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% 8.14TCr
13.41x5.63x12.13x4.12% 8.06TCr
13.71x1.55x7.88x5.38% 7.33TCr
17.14x6.57x13.91x3.05% 5.65TCr
16.57x1.07x9.23x3.23% 5.5TCr
22.47x3.16x9.48x2.22% 4.85TCr
17.99x4.88x12.88x3.51% 3.78TCr
61.66x19.95x33.83x0.37% 3.77TCr
16.25x4.98x9.67x4.78% 3.7TCr
Average 24.03x 6.01x 14.01x 3.15% 5.64TCr
Weighted average by Cap. 22.99x 5.49x 13.43x 3.23%

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