Valuation Southern Company

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-06-22 EDT			After hours 20:00:00
93.43 ^USD	+0.37%		90.25	-3.40%

06-22	Jefferies Adjusts Price Target on Southern to $99 From $103, Maintains Hold Rating	MT
06-18	Barclays Adjusts Price Target on Southern to $98 From $99, Maintains Equalweight Rating	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	105,324	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	9.69%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	183,649	192,405	198,173
Change	-	-37.66%	77.32%	11.78%	8.46%	9.99%	4.77%	3%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	21x	19x	17.5x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.68x	2.49x	2.3x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.6x	1.8x	2.01x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.38x	3.22x	3.03x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.9x	5.87x	5.69x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13x	12.6x	11.7x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	21.7x	20.5x	18.9x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-85.2x	-77.8x	948x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.17%	-1.29%	0.11%
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%	3.25%	3.35%	3.48%
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	32,759	34,806
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,088	15,330	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	87,081	92,849
Reference price ²	68.58	71.41	70.12	82.32	87.20	93.43	93.43	93.43
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHERN COMPANY	21.02x	5.9x	13.04x	3.25%	105B
GE VERNOVA INC.	36.73x	6.48x	47.46x	0.18%	303B
NEXTERA ENERGY	21.5x	9.1x	14.99x	2.88%	180B
IBERDROLA, S.A.	21.18x	4.34x	11.79x	3.43%	162B
ENEL S.P.A.	13.65x	1.95x	6.84x	5.25%	113B
CONSTELLATION ENERGY CORPORATION	22.49x	3.35x	13.44x	0.61%	98.39B
DUKE ENERGY CORPORATION	18.3x	5.61x	11.18x	3.55%	96.3B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.43x	5.22x	12.55x	2.97%	70.9B
DOMINION ENERGY, INC.	18.9x	6.31x	13.51x	3.92%	59.84B
VISTRA CORP.	17.2x	3.29x	10.35x	0.57%	56.4B
Average	21.14x	5.16x	15.52x	2.66%	124.43B
Weighted average by Cap.	23.86x	5.58x	20.74x	2.36%