Valuation SSE plc Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
26.94 ^CHF	+2.51%		0.00%	-

07-01	Iberdrola Kept at Hold as Berenberg Notes Valuation Constraint, Networks Strategy; Price Target Up	MT
06-30	SSE welcomes 'Beyond 2030' plan for UK electricity network upgrades	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	18,502	19,349	17,926	17,524	31,298	29,260	-	-
Change	-	4.58%	-7.36%	-2.24%	78.6%	-6.51%	-	-
Enterprise Value (EV) ¹	27,100	28,244	27,362	27,711	41,393	40,984	44,426	48,730
Change	-	4.22%	-3.12%	1.28%	49.38%	-0.99%	8.4%	9.69%
P/E	6.1x	-158x	10.5x	14.7x	24.6x	13.4x	11.6x	11x
PBR	2.04x	2.26x	1.96x	1.72x	2.35x	1.83x	1.64x	1.49x
PEG	-	2x	-0x	-0.5x	-9.85x	0.2x	0.7x	2.09x
Capitalization / Revenue	2.15x	1.55x	1.71x	1.73x	3.07x	2.66x	2.54x	2.41x
EV / Revenue	3.15x	2.26x	2.62x	2.74x	4.06x	3.73x	3.86x	4.01x
EV / EBITDA	12x	8.35x	8.3x	8.27x	12.9x	10.4x	9.58x	9.24x
EV / EBIT	17.6x	11.2x	11.3x	11.5x	18.5x	14.3x	13.1x	12.6x
EV / FCF	157x	-87.7x	27.3x	-42.4x	-41x	-14.9x	-14.4x	-11.9x
FCF Yield	0.64%	-1.14%	3.66%	-2.36%	-2.44%	-6.71%	-6.95%	-8.42%
Dividend per Share ²	0.857	0.967	0.6	0.642	0.687	0.7292	0.7795	0.8349
Rate of return	4.9%	5.36%	3.64%	4.03%	2.65%	3.01%	3.21%	3.44%
EPS ²	2.868	-0.114	1.565	1.081	1.054	1.813	2.099	2.21
Distribution rate	29.9%	-848%	38.3%	59.4%	65.2%	40.2%	37.1%	37.8%
Net sales ¹	8,608	12,491	10,457	10,132	10,186	10,991	11,504	12,144
EBITDA ¹	2,257	3,382	3,296	3,349	3,208	3,925	4,635	5,276
EBIT ¹	1,537	2,529	2,426	2,419	2,237	2,871	3,385	3,870
Net income ¹	3,031	-123	1,710	1,189	1,209	2,237	2,647	3,070
Net Debt ¹	8,598	8,894	9,436	10,187	10,095	11,724	15,167	19,470
Reference price ²	17.48	18.03	16.50	15.94	25.95	24.26	24.26	24.26
Nbr of stocks (in thousands)	1,058,168	1,073,181	1,086,438	1,099,384	1,206,100	1,206,092	-	-
Announcement Date	5/25/22	5/24/23	5/22/24	5/21/25	5/28/26	-	-	-

¹GBP in Million²GBP

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.	35.62x	6.27x	45.87x	0.18%	293B
NEXTERA ENERGY	21.97x	9.23x	15.26x	2.8%	183B
IBERDROLA, S.A.	20.73x	4.23x	11.47x	3.48%	155B
ENEL S.P.A.	14.02x	1.99x	6.98x	5.09%	116B
SOUTHERN COMPANY	21.5x	5.98x	13.21x	3.18%	108B
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
Average	21.52x	5.36x	15.89x	2.84%	130.96B
Weighted average by Cap.	23.81x	5.68x	20.59x	2.45%