Valuation Southern Company Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:50:08 2026-08-31 EDT			5-day change	1st Jan Change
75.99 ^EUR	-0.30%		-1.17%	+1.44%

08-27	Georgia Power's OpenAI Contract Approved by Georgia PSC	MT
08-21	Morgan Stanley Adjusts PT on Southern Co. to $89 From $92, Keeps Underweight 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	101,520	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	5.73%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	179,381	187,887	193,492
Change	-	-37.66%	77.32%	11.78%	8.46%	7.43%	4.74%	2.98%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	19.7x	18x	16.6x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.5x	2.33x	2.16x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.4x	1.84x	1.98x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.28x	3.1x	2.9x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.8x	5.74x	5.53x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	12.7x	12.3x	11.4x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	22x	20.6x	19x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-103x	-73.3x	1,372x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-0.97%	-1.37%	0.07%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.025	3.134	3.235
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.43%	3.55%	3.67%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.47	4.908	5.32
Distribution rate	116%	-	76.4%	71.7%	75%	67.7%	63.8%	60.8%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	30,912	32,742	34,959
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,154	15,309	16,957
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,172	9,106	10,198
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,039	5,647	6,278
Net Debt ¹	51,919	-	61,252	63,754	70,952	77,861	86,367	91,972
Reference price ²	68.58	71.41	70.12	82.32	87.20	88.25	88.25	88.25
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.($)
GE VERNOVA INC.	29.67x	4.99x	36.54x	0.22%	243B
NEXTERA ENERGY	20.33x	8.93x	15.27x	3.01%	171B
IBERDROLA, S.A.	20.03x	4.1x	11.3x	3.58%	153B
ENEL S.P.A.	13.04x	1.88x	6.69x	5.44%	109B
SOUTHERN COMPANY	19.74x	5.8x	12.67x	3.43%	102B
CONSTELLATION ENERGY CORPORATION	21.78x	3.36x	13.64x	0.62%	98.05B
DUKE ENERGY CORPORATION	17.82x	5.54x	11.16x	3.62%	93.76B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.21x	5.08x	12.28x	3.15%	66.59B
DOMINION ENERGY, INC.	18.28x	6.19x	13.01x	4.07%	57.65B
Average	19.99x	5.10x	14.73x	3.01%	121.42B
Weighted average by Cap.	21.32x	5.22x	17.55x	2.65%