Valuation Southern Company

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-06-26 EDT			5-day change	1st Jan Change
97.16 ^USD	+1.30%		+4.37%	+11.42%

06-24	Morgan Stanley Adjusts Southern Price Target to $89 From $87, Maintains Underweight Rating	MT
06-24	What if the market is signaling a clear pause in the AI rally for the summer?

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	109,529	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	14.07%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	187,854	196,602	202,369
Change	-	-37.66%	77.32%	11.78%	8.46%	12.51%	4.66%	2.93%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	21.9x	19.8x	18.2x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.79x	2.59x	2.39x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.6x	1.9x	2.09x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.52x	3.34x	3.15x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	6.04x	6x	5.81x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13.3x	12.8x	11.9x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	22.2x	21x	19.3x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-87.2x	-79.5x	968x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.15%	-1.26%	0.1%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.037	3.131	3.251
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.13%	3.22%	3.35%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.446	4.908	5.336
Distribution rate	116%	-	76.4%	71.7%	75%	68.3%	63.8%	60.9%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	31,117	32,762	34,806
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,088	15,333	16,937
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,481	9,366	10,507
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,009	5,587	6,219
Net Debt ¹	51,919	-	61,252	63,754	70,952	78,325	87,073	92,841
Reference price ²	68.58	71.41	70.12	82.32	87.20	97.16	97.16	97.16
Nbr of stocks (in thousands)	1,059,804	1,087,673	1,090,619	1,095,684	1,101,105	1,127,301	-	-
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	21.86x	6.04x	13.33x	3.13%	110B
GE VERNOVA INC.	34.04x	5.99x	43.9x	0.19%	281B
NEXTERA ENERGY	22.12x	9.27x	15.33x	2.79%	185B
IBERDROLA, S.A.	21.51x	4.44x	12.01x	3.34%	165B
ENEL S.P.A.	14.02x	1.98x	6.96x	5.1%	116B
DUKE ENERGY CORPORATION	19.03x	5.72x	11.41x	3.41%	100B
CONSTELLATION ENERGY CORPORATION	21.55x	3.3x	12.95x	0.64%	94.28B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.76x	5.41x	13.02x	2.79%	75.46B
DOMINION ENERGY, INC.	19.28x	6.38x	13.65x	3.85%	61.03B
VISTRA CORP.	16.43x	3.21x	10.18x	0.58%	55.13B
Average	21.16x	5.17x	15.27x	2.58%	124.17B
Weighted average by Cap.	23.25x	5.54x	19.45x	2.36%