|
Market Closed -
Börse Stuttgart
15:46:05 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 28.50 EUR | -1.38% |
|
+2.89% | +14.92% |
| 09-17 | BoE holds but tees up November interest rate hike | AN |
| 09-17 | Berenberg Notes SSE's "Unprecedented" Growth Prospects Amid GBP33 Billion Investment Plan; Buy Rating Reiterated | MT |
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 | 29,337 | - | - |
| Change | - | 4.58% | -7.36% | -2.24% | 78.6% | -6.27% | - | - |
| Enterprise Value (EV) 1 | 27,100 | 28,244 | 27,362 | 27,711 | 41,393 | 41,189 | 44,285 | 48,430 |
| Change | - | 4.22% | -3.12% | 1.28% | 49.38% | -0.49% | 7.52% | 9.36% |
| P/E | 6.1x | -158x | 10.5x | 14.7x | 24.6x | 13.5x | 11.7x | 10.9x |
| PBR | 2.04x | 2.26x | 1.96x | 1.72x | 2.35x | 1.85x | 1.66x | 1.54x |
| PEG | - | 2x | -0x | -0.5x | -9.85x | 0.2x | 0.8x | 1.43x |
| Capitalization / Revenue | 2.15x | 1.55x | 1.71x | 1.73x | 3.07x | 2.64x | 2.42x | 2.3x |
| EV / Revenue | 3.15x | 2.26x | 2.62x | 2.74x | 4.06x | 3.7x | 3.66x | 3.8x |
| EV / EBITDA | 12x | 8.35x | 8.3x | 8.27x | 12.9x | 10.4x | 9.51x | 9.16x |
| EV / EBIT | 17.6x | 11.2x | 11.3x | 11.5x | 18.5x | 14.3x | 13x | 12.4x |
| EV / FCF | 157x | -87.7x | 27.3x | -42.4x | -41x | -15x | -13.9x | -12x |
| FCF Yield | 0.64% | -1.14% | 3.66% | -2.36% | -2.44% | -6.67% | -7.19% | -8.33% |
| Dividend per Share 2 | 0.857 | 0.967 | 0.6 | 0.642 | 0.687 | 0.7298 | 0.7811 | 0.8374 |
| Rate of return | 4.9% | 5.36% | 3.64% | 4.03% | 2.65% | 3% | 3.21% | 3.44% |
| EPS 2 | 2.868 | -0.114 | 1.565 | 1.081 | 1.054 | 1.799 | 2.077 | 2.236 |
| Distribution rate | 29.9% | -848% | 38.3% | 59.4% | 65.2% | 40.6% | 37.6% | 37.5% |
| Net sales 1 | 8,608 | 12,491 | 10,457 | 10,132 | 10,186 | 11,131 | 12,110 | 12,747 |
| EBITDA 1 | 2,257 | 3,382 | 3,296 | 3,349 | 3,208 | 3,965 | 4,657 | 5,288 |
| EBIT 1 | 1,537 | 2,529 | 2,426 | 2,419 | 2,237 | 2,871 | 3,400 | 3,899 |
| Net income 1 | 3,031 | -123 | 1,710 | 1,189 | 1,209 | 2,270 | 2,692 | 3,068 |
| Net Debt 1 | 8,598 | 8,894 | 9,436 | 10,187 | 10,095 | 11,852 | 14,948 | 19,093 |
| Reference price 2 | 17.48 | 18.03 | 16.50 | 15.94 | 25.95 | 24.32 | 24.32 | 24.32 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.53x | 5.15x | 37.45x | 0.21% | 250B | |
| 19.99x | 8.85x | 15.18x | 3.08% | 168B | |
| 19.99x | 4.13x | 11.34x | 3.57% | 151B | |
| 12.19x | 1.82x | 6.43x | 5.82% | 101B | |
| 19.13x | 5.7x | 12.5x | 3.55% | 98.38B | |
| 17.42x | 5.48x | 11x | 3.71% | 91.64B | |
| 20.05x | 3.14x | 12.75x | 0.67% | 90.25B | |
| 18.65x | 5.03x | 12.17x | 3.21% | 65.33B | |
| 17.74x | 6.1x | 12.84x | 4.2% | 55.92B | |
| Average | 19.52x | 5.04x | 14.63x | 3.11% | 119.08B | |
| Weighted average by Cap. | 21.23x | 5.22x | 17.91x | 2.7% |
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
- SCT Stock
- Valuation SSE plc
Select your edition
All financial news and data tailored to specific country editions
