investorscraft@gmail.com

Intrinsic ValueThe Southern Company (0L8A.L)

Previous Close£88.28
Intrinsic Value
Upside potential
Previous Close
£88.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Southern Company is a leading utility firm operating in the U.S., primarily engaged in electricity generation, transmission, and distribution, alongside natural gas services. Its diversified portfolio includes hydroelectric, fossil fuel, nuclear, solar, wind, and battery storage facilities, serving approximately 8.7 million customers across multiple states. The company’s revenue streams are anchored in regulated utility operations, ensuring stable cash flows, while its investments in renewable energy and infrastructure modernization position it for long-term growth in a transitioning energy sector. Southern Company’s market position is reinforced by its extensive pipeline network, storage capacity, and strategic focus on sustainability, aligning with regulatory and consumer demands for cleaner energy. Its integrated model, combining gas and electric operations, provides resilience against sector-specific volatility, making it a key player in the utilities industry.

Revenue Profitability And Efficiency

Southern Company reported revenue of $26.72 billion for the period, with net income reaching $4.40 billion, reflecting a robust profitability margin. The diluted EPS of $3.99 underscores efficient earnings distribution. Operating cash flow stood at $9.79 billion, though significant capital expenditures of $9.59 billion highlight ongoing investments in infrastructure and renewable energy projects, which may pressure short-term liquidity but support long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability, driven by regulated utility operations and strategic investments. Capital efficiency is balanced between maintaining existing infrastructure and expanding renewable capacity, with a focus on optimizing returns from both traditional and emerging energy assets. The high operating cash flow relative to net income indicates strong operational performance and effective working capital management.

Balance Sheet And Financial Health

Southern Company’s balance sheet shows $1.07 billion in cash and equivalents against total debt of $66.28 billion, reflecting a leveraged but manageable position typical for utilities. The debt level supports its capital-intensive operations, while its regulated revenue base provides predictable cash flows to service obligations. The company’s financial health is stable, though investors should monitor debt metrics amid rising interest rates.

Growth Trends And Dividend Policy

Growth is driven by renewable energy investments and infrastructure upgrades, aligning with regulatory trends. The company’s dividend policy remains attractive, with a dividend per share of $2.90, appealing to income-focused investors. However, payout sustainability depends on balancing capital expenditures with shareholder returns, especially given the sector’s high reinvestment needs.

Valuation And Market Expectations

With a market cap of approximately $97.45 billion and a beta of 0.38, Southern Company is viewed as a low-volatility investment. The valuation reflects its stable utility model and growth potential in renewables. Market expectations are anchored in steady earnings growth, supported by regulatory frameworks and gradual energy transition initiatives.

Strategic Advantages And Outlook

Southern Company’s strategic advantages include its diversified energy mix, regulatory protections, and scale in infrastructure. The outlook is positive, with opportunities in renewable expansion and grid modernization, though challenges like regulatory scrutiny and decarbonization costs persist. The company’s ability to navigate these dynamics will be critical to maintaining its industry leadership.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount