Valuation Southern Company

Stocks

Real-time Estimate Cboe BZX 23:21:03 17/09/2026 +04			5-day change	1st Jan Change
86.34 ^USD	+0.13%		-1.53%	-0.91%

09-10	Southern's Georgia Power Gets Approval for 1,137 MW of Solar Power Purchase Agreements	MT
09-04	Southern Insider Sold Shares Worth $377,925, According to a Recent SEC Filing	MT

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	99,196	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	3.31%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	177,057	185,563	191,168
Change	-	-37.66%	77.32%	11.78%	8.46%	6.04%	4.8%	3.02%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	19.3x	17.6x	16.2x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.45x	2.28x	2.12x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.4x	1.79x	1.93x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.21x	3.03x	2.84x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.73x	5.67x	5.47x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	12.6x	12.1x	11.3x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	21.7x	20.4x	18.8x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-101x	-72.3x	1,356x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-0.99%	-1.38%	0.07%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.038	3.134	3.235
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.52%	3.63%	3.75%
EPS ²	2.26	3.28	3.64	3.99	3.92	4.47	4.908	5.32
Distribution rate	116%	-	76.4%	71.7%	75%	68%	63.8%	60.8%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	30,909	32,745	34,974
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,094	15,309	16,957
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,148	9,089	10,188
Net income ¹	2,393	3,524	3,976	4,401	4,341	5,039	5,647	6,278
Net Debt ¹	51,919	-	61,252	63,754	70,952	77,861	86,367	91,972
Reference price ²	68.58	71.41	70.12	82.32	87.20	86.23	86.23	86.23
Nbr of stocks (in thousands)	1,059,804	1,087,673	1,090,619	1,095,684	1,101,105	1,150,363	-	-
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	19.29x	5.73x	12.56x	3.52%	99.2B
GE VERNOVA INC.	30.04x	5.06x	36.82x	0.22%	246B
NEXTERA ENERGY	19.96x	8.84x	15.07x	3.06%	168B
IBERDROLA, S.A.	19.81x	4.14x	11.33x	3.58%	152B
ENEL S.P.A.	12.23x	1.82x	6.46x	5.83%	102B
CONSTELLATION ENERGY CORPORATION	20.42x	3.19x	12.97x	0.66%	91.95B
DUKE ENERGY CORPORATION	17.46x	5.48x	11.04x	3.7%	91.82B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.76x	5.05x	12.2x	3.19%	65.7B
DOMINION ENERGY, INC.	17.72x	6.09x	12.8x	4.2%	55.86B
ENDESA, S.A.	18.14x	2.47x	9.03x	3.97%	50.67B
Average	19.38x	4.79x	14.03x	3.19%	112.26B
Weighted average by Cap.	20.96x	5.08x	17.28x	2.76%