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 26,550 - -
Change - -4.66% -7.15% 19.92% 8.15% 2.49% - -
Enterprise Value (EV) 1 30,205 35,387 35,249 40,455 44,185 47,396 49,285 51,494
Change - 17.16% -0.39% 14.77% 9.22% 7.27% 3.99% 4.48%
P/E -15.6x 28.6x 27.1x 27.1x 22x 18.4x 16.7x 15.4x
PBR 1.61x 1.62x 1.43x 1.7x 1.77x 1.66x 1.58x 1.49x
PEG - -0x -13.82x 1.4x 0.7x 0.9x 1.6x 1.88x
Capitalization / Revenue 3.9x 2.72x 2.4x 2.83x 2.87x 2.72x 2.59x 2.45x
EV / Revenue 5.22x 4.48x 4.24x 4.78x 4.89x 4.85x 4.81x 4.75x
EV / EBITDA 11.9x 13.6x 11.9x 13.1x 12.5x 11.7x 10.8x 10.1x
EV / EBIT 21.2x 25.8x 21.6x 23.2x 20.8x 18.3x 17x 15.8x
EV / FCF 102x -83.3x -55.8x -87x -31.5x -26.6x -21.7x -24.3x
FCF Yield 0.98% -1.2% -1.79% -1.15% -3.17% -3.76% -4.61% -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% 3.24% 3.43% 3.61%
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 35.28 35.28 35.28
Nbr of stocks (in thousands) 750,716 736,318 737,124 737,970 739,739 752,545 - -
Announcement Date 2/18/22 2/17/23 2/16/24 2/13/25 2/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.39x4.85x11.7x3.24% 26.55B
37.07x6.33x17.08x1.65% 81.43B
13.25x5.59x12.05x4.18% 79.69B
13.78x1.56x7.9x5.35% 73.69B
17.25x1.18x9.79x3.1% 57.38B
16.96x6.52x13.83x3.08% 55.9B
21.86x2.71x9.13x2.28% 46.84B
61.49x19.9x33.75x0.37% 37.55B
17.77x4.85x12.77x3.55% 37.49B
20.02x5.65x12.9x2.79% 29.85B
Average 23.78x 5.91x 14.09x 2.96% 52.64B
Weighted average by Cap. 23.01x 5.44x 13.56x 3.11%

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

  1. Stock Market
  2. Stocks
  3. PPL Stock
  4. Valuation PPL Corporation