|
Market Closed -
NYSE
01:32:04 24/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 92.89 USD | -0.99% |
|
+1.88% | +6.53% |
| 22/10 | HSBC Initiates Coverage on Southern With Buy Rating, $99.50 Price Target | MT |
| 21/10 | Morgan Stanley Adjusts Price Target on Southern Company to $84 From $85 | 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 | 1,06,857 | - | - |
| Change | - | 6.86% | -1.54% | 17.94% | 6.45% | 11.29% | - | - |
| Enterprise Value (EV) 1 | 1,24,600 | 77,671 | 1,37,726 | 1,53,951 | 1,66,968 | 1,83,610 | 1,92,237 | 1,97,902 |
| Change | - | -37.66% | 77.32% | 11.78% | 8.46% | 9.97% | 4.7% | 2.95% |
| P/E | 30.3x | 21.8x | 19.3x | 20.6x | 22.2x | 21.1x | 18.9x | 17.5x |
| PBR | 2.61x | - | 2.43x | 2.72x | 2.66x | 2.63x | 2.45x | 2.27x |
| PEG | - | 0.5x | 1.8x | 2.14x | -12.65x | 1.7x | 1.6x | 2.06x |
| Capitalization / Revenue | 3.14x | 2.65x | 3.03x | 3.38x | 3.25x | 3.46x | 3.27x | 3.08x |
| EV / Revenue | 5.39x | 2.65x | 5.45x | 5.76x | 5.65x | 5.95x | 5.89x | 5.7x |
| EV / EBITDA | 13.7x | 8.37x | 13.3x | 13x | 13.1x | 13.1x | 12.6x | 11.7x |
| EV / EBIT | 22.4x | 13.8x | 23.6x | 21.8x | 22.9x | 22.6x | 21.1x | 19.5x |
| EV / FCF | -116x | - | -89.3x | 185x | -56.9x | -107x | -74.9x | 1,424x |
| FCF Yield | -0.86% | - | -1.12% | 0.54% | -1.76% | -0.94% | -1.34% | 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% | 3.27% | 3.37% | 3.48% |
| EPS 2 | 2.26 | 3.28 | 3.64 | 3.99 | 3.92 | 4.397 | 4.905 | 5.322 |
| Distribution rate | 116% | - | 76.4% | 71.7% | 75% | 69.1% | 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 | 16,860 |
| EBIT 1 | 5,558 | 5,621 | 5,826 | 7,068 | 7,285 | 8,117 | 9,093 | 10,156 |
| Net income 1 | 2,393 | 3,524 | 3,976 | 4,401 | 4,341 | 5,021 | 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 | 92.89 | 92.89 | 92.89 |
| Nbr of stocks (in thousands) | 10,59,804 | 10,87,673 | 10,90,619 | 10,95,684 | 11,01,105 | 11,50,363 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.12x | 5.95x | 13.06x | 3.27% | 11TCr | |
| 26.79x | 4.43x | 32.35x | 0.25% | 22TCr | |
| 20.11x | 9.06x | 15.97x | 3.02% | 17TCr | |
| 20.71x | 4.33x | 11.92x | 3.34% | 16TCr | |
| 20.03x | 11.22x | 14.69x | 3.5% | 11TCr | |
| 12.62x | 1.86x | 6.59x | 5.61% | 10TCr | |
| 18.5x | 5.64x | 11.35x | 3.48% | 9.74TCr | |
| 20.42x | 3.07x | 12.74x | 0.67% | 8.98TCr | |
| 20.15x | 5.19x | 12.65x | 2.95% | 7.06TCr | |
| 19.31x | 6.14x | 13.1x | 4.1% | 5.73TCr | |
| Average | 19.98x | 5.69x | 14.44x | 3.02% | 11.81TCr | |
| Weighted average by Cap. | 20.71x | 5.75x | 16.28x | 2.75% |
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
