Valuation Southern Company Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:26:01 19/08/2026 +04			5-day change	1st Jan Change
79.35 ^EUR	-0.19%		-0.38%	+5.78%

08-04	Goldman Sachs Adjusts Price Target on Southern to $103 From $101, Maintains Neutral Rating	MT
08-04	Southern Prices Offering of $2.38 Billion Convertible Senior Notes	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	105,914	-	-
Change	-	6.86%	-1.54%	17.94%	6.45%	10.31%	-	-
Enterprise Value (EV) ¹	124,600	77,671	137,726	153,951	166,968	183,357	192,436	198,054
Change	-	-37.66%	77.32%	11.78%	8.46%	9.82%	4.95%	2.92%
P/E	30.3x	21.8x	19.3x	20.6x	22.2x	20.6x	18.8x	17.3x
PBR	2.61x	-	2.43x	2.72x	2.66x	2.67x	2.47x	2.27x
PEG	-	0.5x	1.8x	2.14x	-12.65x	1.5x	1.92x	2.06x
Capitalization / Revenue	3.14x	2.65x	3.03x	3.38x	3.25x	3.42x	3.23x	3.03x
EV / Revenue	5.39x	2.65x	5.45x	5.76x	5.65x	5.92x	5.87x	5.66x
EV / EBITDA	13.7x	8.37x	13.3x	13x	13.1x	13.1x	12.6x	11.7x
EV / EBIT	22.4x	13.8x	23.6x	21.8x	22.9x	22.4x	21.1x	19.4x
EV / FCF	-116x	-	-89.3x	185x	-56.9x	-86.8x	-77.1x	957x
FCF Yield	-0.86%	-	-1.12%	0.54%	-1.76%	-1.15%	-1.3%	0.1%
Dividend per Share ²	2.62	-	2.78	2.86	2.94	3.026	3.137	3.239
Rate of return	3.82%	-	3.96%	3.47%	3.37%	3.29%	3.41%	3.52%
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%	67.7%	63.9%	60.9%
Net sales ¹	23,113	29,279	25,253	26,724	29,553	30,994	32,769	34,990
EBITDA ¹	9,123	9,284	10,351	11,823	12,786	14,001	15,241	16,894
EBIT ¹	5,558	5,621	5,826	7,068	7,285	8,172	9,106	10,198
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	77,443	86,522	92,140
Reference price ²	68.58	71.41	70.12	82.32	87.20	92.07	92.07	92.07
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.($)
GE VERNOVA INC.	32.57x	5.54x	40.51x	0.2%	268B
NEXTERA ENERGY	21.41x	9.24x	15.76x	2.86%	180B
IBERDROLA, S.A.	19.9x	4.15x	11.38x	3.59%	152B
ENEL S.P.A.	13.06x	1.89x	6.7x	5.42%	109B
SOUTHERN COMPANY	20.6x	5.92x	13.1x	3.29%	106B
CONSTELLATION ENERGY CORPORATION	20.89x	3.15x	13.51x	0.64%	94.54B
DUKE ENERGY CORPORATION	18.34x	5.6x	11.31x	3.51%	96.68B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.85x	5.16x	12.54x	3.05%	68.78B
DOMINION ENERGY, INC.	19.11x	6.33x	13.51x	3.89%	60.34B
Average	20.63x	5.22x	15.37x	2.94%	126.05B
Weighted average by Cap.	22.44x	5.45x	19.01x	2.55%