Valuation Southern Company

Stocks

Real-time Estimate Cboe BZX 11:55:24 2026-08-12 EDT			5-day change	1st Jan Change
92.33 ^USD	+0.45%		-0.96%	+5.74%

08-04	Goldman Sachs Adjusts Price Target on Southern to $103 From $101, Maintains Neutral Rating	MT
08-04	Southern Prices Offering of $2.38 Billion Convertible Senior Notes	MT

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	105,741	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	10.13%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	183,471	192,638	198,405
Change	-	-37.66%	77.32%	11.78%	8.46%	9.88%	5%	2.99%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	20.5x	18.7x	17.2x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.69x	2.49x	2.28x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.4x	1.97x	2x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.41x	3.22x	3.02x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.91x	5.87x	5.67x
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	22.3x	21x	19.3x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-86.8x	-77.2x	958x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.15%	-1.3%	0.1%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.026	3.135	3.255
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.29%	3.41%	3.54%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.484	4.91	5.332
Distribution rate	116%	-	76.4%	71.7%	75%	67.5%	63.8%	61.1%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	31,035	32,799	35,015
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	13,999	15,264	16,924
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,241	9,156	10,267
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,070	5,635	6,268
Net Debt ¹	51,919	-	61,252	63,754	70,952	77,729	86,897	92,664
Reference price ²	68.58	71.41	70.12	82.32	87.20	91.92	91.92	91.92
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	2/17/22	2/16/23	2/15/24	2/20/25	2/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHERN COMPANY	20.5x	5.91x	13.11x	3.29%	106B
GE VERNOVA INC.	32.8x	5.58x	40.86x	0.2%	269B
NEXTERA ENERGY	21.33x	9.18x	15.65x	2.88%	179B
IBERDROLA, S.A.	20.26x	4.2x	11.53x	3.52%	154B
ENEL S.P.A.	13.56x	1.93x	6.86x	5.22%	113B
CONSTELLATION ENERGY CORPORATION	21.82x	3.29x	13.97x	0.61%	98.63B
DUKE ENERGY CORPORATION	18.24x	5.6x	11.33x	3.55%	96.05B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.27x	5.05x	12.21x	3.13%	67.28B
DOMINION ENERGY, INC.	18.93x	6.26x	13.42x	3.92%	59.9B
ENTERGY CORPORATION	24.28x	6.14x	13.79x	2.43%	49.73B
Average	21.10x	5.32x	15.27x	2.88%	119.25B
Weighted average by Cap.	22.65x	5.47x	18.89x	2.53%