Valuation Southern Company Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:04 2026-09-30 EDT			5-day change	1st Jan Change
73.46 ^EUR	-0.33%		-2.87%	-2.53%

09-30	Scotiabank Adjusts Price Target on Southern to $93 From $103, Keeps Sector Perform Rating	MT
09-28	Ladenburg Thalmann Adjusts PT on Southern Co. to $85.50 From $96.50, Keeps Neutral 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	95,354	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	-0.69%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	173,215	181,721	187,327
Change	-	-37.66%	77.32%	11.78%	8.46%	3.74%	4.91%	3.08%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	18.5x	16.9x	15.6x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.35x	2.19x	2.03x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.3x	1.72x	1.86x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.08x	2.91x	2.73x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.6x	5.55x	5.36x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	12.3x	11.9x	11x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	21.3x	20x	18.4x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-99.1x	-70.8x	1,329x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.01%	-1.41%	0.08%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.039	3.133	3.232
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.67%	3.78%	3.9%
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%	68%	63.8%	60.7%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	30,916	32,744	34,972
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,088	15,305	16,954
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,121	9,085	10,185
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	91,973
Reference price ²	68.58	71.41	70.12	82.32	87.20	82.89	82.89	82.89
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.	31.27x	5.27x	38.38x	0.21%	256B
NEXTERA ENERGY	18.85x	8.58x	14.8x	3.26%	158B
IBERDROLA, S.A.	20.2x	4.15x	11.4x	3.54%	151B
CHINA YANGTZE POWER CO., LTD.	19.16x	10.85x	14.16x	3.69%	103B
ENEL S.P.A.	12.06x	1.81x	6.4x	5.88%	98.72B
SOUTHERN COMPANY	18.67x	5.62x	12.34x	3.64%	96B
CONSTELLATION ENERGY CORPORATION	20.93x	3.21x	13.03x	0.65%	93.74B
DUKE ENERGY CORPORATION	16.93x	5.4x	10.84x	3.81%	89.05B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.54x	5.02x	12.13x	3.23%	64.95B
Average	19.62x	5.55x	14.83x	3.1%	123.47B
Weighted average by Cap.	21.31x	5.66x	18.14x	2.72%