Valuation Southern Company

Stocks

Real-time Estimate Cboe BZX Other stock markets 17:46:40 23/07/2026 +04			5-day change	1st Jan Change
95.52 ^USD	-0.29%		-0.94%	+9.14%

01:38pm	KeyBanc Downgrades Southern to Underweight From Sector Weight, Price Target is $79	MT
12:42pm	Analyst recommendations: Duke Energy, JPMorgan Chase, M&T Bank, Super Micro, Texas Instruments…

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	107,995	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	12.48%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	186,312	195,062	200,827
Change	-	-37.66%	77.32%	11.78%	8.46%	11.59%	4.7%	2.96%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	21.4x	19.5x	17.9x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.75x	2.56x	2.36x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.5x	2x	2.02x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.47x	3.3x	3.1x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.99x	5.95x	5.76x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13.2x	12.7x	11.9x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	22x	20.8x	19.1x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-88.2x	-78.1x	970x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.13%	-1.28%	0.1%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.038	3.132	3.252
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.17%	3.27%	3.39%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.472	4.908	5.342
Distribution rate	116%	-	76.4%	71.7%	75%	67.9%	63.8%	60.9%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	31,090	32,765	34,851
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,091	15,323	16,932
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,482	9,359	10,500
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,037	5,596	6,243
Net Debt ¹	51,919	-	61,252	63,754	70,952	78,317	87,066	92,832
Reference price ²	68.58	71.41	70.12	82.32	87.20	95.80	95.80	95.80
Nbr of stocks (in thousands)	1,059,804	1,087,673	1,090,619	1,095,684	1,101,105	1,127,301	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

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.($)
SOUTHERN COMPANY	21.42x	5.99x	13.22x	3.17%	108B
GE VERNOVA INC.	32.37x	5.59x	40.56x	0.2%	265B
NEXTERA ENERGY	22.35x	9.33x	15.42x	2.76%	186B
IBERDROLA, S.A.	21.2x	4.48x	11.84x	3.41%	158B
ENEL S.P.A.	13.91x	1.98x	6.96x	5.13%	115B
DUKE ENERGY CORPORATION	18.93x	5.7x	11.46x	3.43%	99.75B
CONSTELLATION ENERGY CORPORATION	22.44x	3.39x	13.31x	0.61%	98.17B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.81x	5.29x	12.7x	2.9%	72.4B
DOMINION ENERGY, INC.	19.75x	6.44x	13.82x	3.76%	62.52B
VISTRA CORP.	16.77x	3.27x	10.39x	0.57%	56.22B
Average	20.99x	5.15x	14.97x	2.59%	122.07B
Weighted average by Cap.	22.74x	5.46x	18.45x	2.39%