Valuation Southern Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:10 2026-07-10 EDT			5-day change	1st Jan Change
82.90 ^EUR	-1.31%		-2.79%	+10.83%

07-09	UBS Adjusts Price Target on Southern to $106 From $100	MT
07-02	Vogtle nuclear reactor at reduced rates during heat wave	RE

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	107,781	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	12.25%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	186,106	194,854	200,622
Change	-	-37.66%	77.32%	11.78%	8.46%	11.46%	4.7%	2.96%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	21.5x	19.5x	17.9x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.74x	2.55x	2.35x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.6x	1.9x	2.04x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.46x	3.29x	3.1x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.98x	5.95x	5.76x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13.2x	12.7x	11.8x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	21.9x	20.8x	19.1x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-86.4x	-78.8x	960x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.16%	-1.27%	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%	3.18%	3.28%	3.4%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.447	4.909	5.341
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	5,021	5,599	6,242
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	95.61	95.61	95.61
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.($)
GE VERNOVA INC.	35.72x	6.27x	45.87x	0.18%	293B
NEXTERA ENERGY	21.97x	9.23x	15.26x	2.8%	183B
IBERDROLA, S.A.	20.73x	4.31x	11.7x	3.48%	159B
ENEL S.P.A.	14.02x	1.99x	6.98x	5.09%	116B
DUKE ENERGY CORPORATION	18.58x	5.65x	11.27x	3.49%	97.82B
CONSTELLATION ENERGY CORPORATION	20.52x	3.15x	12.37x	0.67%	89.77B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.24x	5.34x	12.83x	2.85%	73.69B
DOMINION ENERGY, INC.	19.47x	6.41x	13.73x	3.81%	61.64B
VISTRA CORP.	15.97x	3.15x	10.02x	0.6%	53.56B
Average	20.91x	5.06x	15.56x	2.55%	125.42B
Weighted average by Cap.	23.67x	5.53x	20.79x	2.3%