|
Market Closed -
London S.E.
12:35:19 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 2,627.00 GBX | -0.76% |
|
+2.46% | +20.56% |
| 10-29 | TTF above €100/MWh: the question is not how high, but how long |  |
| 10-26 | Stocks rally ahead of UK budget and rate calls | AN |
Company Valuation: SSE plc
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 | 31,689 | - | - |
| Change | - | 4.58% | -7.36% | -2.24% | 78.6% | 1.25% | - | - |
| Enterprise Value (EV) 1 | 27,100 | 28,244 | 27,362 | 27,711 | 41,393 | 43,539 | 46,639 | 50,791 |
| Change | - | 4.22% | -3.12% | 1.28% | 49.38% | 5.18% | 7.12% | 8.9% |
| P/E | 6.1x | -158x | 10.5x | 14.7x | 24.6x | 14.5x | 12.5x | 11.8x |
| PBR | 2.04x | 2.26x | 1.96x | 1.72x | 2.35x | 2.04x | 1.83x | 1.68x |
| PEG | - | 2x | -0x | -0.5x | -9.85x | 0.2x | 0.8x | 2.08x |
| Capitalization / Revenue | 2.15x | 1.55x | 1.71x | 1.73x | 3.07x | 2.85x | 2.62x | 2.49x |
| EV / Revenue | 3.15x | 2.26x | 2.62x | 2.74x | 4.06x | 3.92x | 3.85x | 3.99x |
| EV / EBITDA | 12x | 8.35x | 8.3x | 8.27x | 12.9x | 10.9x | 9.98x | 9.59x |
| EV / EBIT | 17.6x | 11.2x | 11.3x | 11.5x | 18.5x | 15.1x | 13.7x | 13x |
| EV / FCF | 157x | -87.7x | 27.3x | -42.4x | -41x | -15.8x | -14.6x | -12.6x |
| FCF Yield | 0.64% | -1.14% | 3.66% | -2.36% | -2.44% | -6.31% | -6.83% | -7.94% |
| Dividend per Share 2 | 0.857 | 0.967 | 0.6 | 0.642 | 0.687 | 0.7302 | 0.7815 | 0.8374 |
| Rate of return | 4.9% | 5.36% | 3.64% | 4.03% | 2.65% | 2.76% | 2.95% | 3.16% |
| EPS 2 | 2.868 | -0.114 | 1.565 | 1.081 | 1.054 | 1.831 | 2.114 | 2.234 |
| Distribution rate | 29.9% | -848% | 38.3% | 59.4% | 65.2% | 39.9% | 37% | 37.5% |
| Net sales 1 | 8,608 | 12,491 | 10,457 | 10,132 | 10,186 | 11,119 | 12,106 | 12,729 |
| EBITDA 1 | 2,257 | 3,382 | 3,296 | 3,349 | 3,208 | 3,981 | 4,671 | 5,295 |
| EBIT 1 | 1,537 | 2,529 | 2,426 | 2,419 | 2,237 | 2,887 | 3,414 | 3,905 |
| Net income 1 | 3,031 | -123 | 1,710 | 1,189 | 1,209 | 2,268 | 2,685 | 3,029 |
| Net Debt 1 | 8,598 | 8,894 | 9,436 | 10,187 | 10,095 | 11,850 | 14,950 | 19,102 |
| Reference price 2 | 17.48 | 18.03 | 16.50 | 15.94 | 25.95 | 26.47 | 26.47 | 26.47 |
| Nbr of stocks (in thousands) | 1,058,168 | 1,073,181 | 1,086,438 | 1,099,384 | 1,206,100 | 1,206,293 | - | - |
| Announcement Date | 5/25/22 | 5/24/23 | 5/22/24 | 5/21/25 | 5/28/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.45x | 3.94x | 11x | 2.76% | 42.7B | |
| 28.4x | 4.7x | 32.91x | 0.23% | 234B | |
| 20.12x | 9.09x | 16.08x | 3.02% | 172B | |
| 20.9x | 4.45x | 12.24x | 3.31% | 165B | |
| 20.4x | 11.37x | 14.88x | 3.43% | 110B | |
| 21.15x | 5.95x | 13.07x | 3.27% | 107B | |
| 12.77x | 1.87x | 6.63x | 5.56% | 103B | |
| 18.63x | 5.65x | 11.39x | 3.46% | 98.16B | |
| 21.34x | 3.18x | 13.17x | 0.64% | 93.74B | |
| 20.13x | 5.23x | 12.66x | 2.96% | 70.41B | |
| Average | 19.83x | 5.54x | 14.40x | 2.86% | 119.58B | |
| Weighted average by Cap. | 21.10x | 5.74x | 16.65x | 2.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SSE Stock
- Valuation SSE plc
Select your edition
All financial news and data tailored to specific country editions
