Valuation PPL Corporation OTC Markets

Stocks

Real-time OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-05	BMO Capital Adjusts Price Target on PPL to $39 From $40, Maintains Outperform Rating	MT
06-05	Mizuho Adjusts Price Target on PPL to $37 From $38, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,567	21,515	19,976	23,955	25,906	26,618	-	-
Change	-	-4.66%	-7.15%	19.92%	8.15%	2.75%	-	-
Enterprise Value (EV) ¹	30,205	35,387	35,249	40,455	44,185	46,973	49,349	51,572
Change	-	17.16%	-0.39%	14.77%	9.22%	6.31%	5.06%	4.5%
P/E	-15.6x	28.6x	27.1x	27.1x	22x	18.5x	16.7x	15.5x
PBR	1.61x	1.62x	1.43x	1.7x	1.77x	1.68x	1.58x	1.49x
PEG	-	-0x	-13.82x	1.4x	0.7x	0.9x	1.6x	1.93x
Capitalization / Revenue	3.9x	2.72x	2.4x	2.83x	2.87x	2.76x	2.61x	2.46x
EV / Revenue	5.22x	4.48x	4.24x	4.78x	4.89x	4.86x	4.85x	4.78x
EV / EBITDA	11.9x	13.6x	11.9x	13.1x	12.5x	11.4x	10.7x	10.1x
EV / EBIT	21.2x	25.8x	21.6x	23.2x	20.8x	18.2x	17.1x	15.8x
EV / FCF	102x	-83.3x	-55.8x	-87x	-31.5x	-26.4x	-21.7x	-24.4x
FCF Yield	0.98%	-1.2%	-1.79%	-1.15%	-3.17%	-3.79%	-4.6%	-4.1%
Dividend per Share ²	1.66	0.875	0.96	1.03	1.09	1.145	1.21	1.273
Rate of return	5.52%	2.99%	3.54%	3.17%	3.11%	3.24%	3.42%	3.6%
EPS ²	-1.93	1.02	1	1.2	1.59	1.917	2.118	2.289
Distribution rate	-86%	85.8%	96%	85.8%	68.6%	59.7%	57.1%	55.6%
Net sales ¹	5,783	7,902	8,312	8,462	9,042	9,657	10,185	10,800
EBITDA ¹	2,545	2,607	2,965	3,097	3,545	4,127	4,621	5,117
EBIT ¹	1,424	1,374	1,630	1,740	2,129	2,584	2,890	3,270
Net income ¹	-1,480	756	740	888	1,181	1,457	1,638	1,811
Net Debt ¹	7,638	13,872	15,273	16,500	18,279	20,355	22,731	24,954
Reference price ²	30.06	29.22	27.10	32.46	35.02	35.38	35.38	35.38
Nbr of stocks (in thousands)	750,716	736,318	737,124	737,970	739,739	752,350	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	13/02/25	20/02/26	-	-	-

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	33.62x	6.19x	16.82x	1.69%	79.89B
NATIONAL GRID PLC	13.55x	5.54x	12.13x	4.09%	79.77B
ENGIE	14.21x	1.56x	8.03x	5.18%	74.84B
SEMPRA	17.7x	6.91x	14.49x	2.92%	59.28B
EON SE	16.47x	1.15x	9.55x	3.27%	54.05B
RWE AG	21.7x	2.53x	9.29x	2.38%	44.68B
ACWA POWER COMPANY	66.55x	22.25x	38.66x	0.28%	41.11B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.37x	5.21x	13.18x	3.35%	39.81B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.73x	5.11x	9.95x	4.45%	38.25B
Average	24.43x	6.27x	14.68x	3.07%	56.85B
Weighted average by Cap.	23.23x	5.78x	14.06x	3.17%