investorscraft@gmail.com

Intrinsic Value of The Southern Company (SO)

Previous Close$92.66
Intrinsic Value
Upside potential
Previous Close
$92.66

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 operates as a leading energy provider in the southeastern United States, serving millions of customers through its regulated utilities. Its core revenue model is built on stable, regulated electricity and gas distribution, supplemented by wholesale power generation. The company maintains a dominant market position due to its vertically integrated operations, which include generation, transmission, and distribution, ensuring reliable service across its footprint. Southern Company is a key player in the transition to cleaner energy, with investments in nuclear, renewables, and battery storage, while still relying on natural gas as a bridge fuel. Its regulated business structure provides predictable cash flows, supported by long-term rate agreements with state regulators. The company’s strategic focus on infrastructure modernization and decarbonization aligns with broader industry trends, reinforcing its competitive edge in a rapidly evolving sector.

Revenue Profitability And Efficiency

Southern Company reported $26.7 billion in revenue for the period, with net income of $4.4 billion, reflecting a steady performance in its regulated utility operations. Diluted EPS stood at $3.99, supported by efficient cost management and rate base growth. Operating cash flow was robust at $9.8 billion, underscoring the company’s ability to generate liquidity from core operations, though capital expenditures were not disclosed for this period.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its regulated utility model, which ensures stable returns on invested capital. With a disciplined approach to capital allocation, Southern Company focuses on high-return infrastructure projects, including grid modernization and clean energy initiatives. Its ability to maintain strong cash flow generation supports ongoing investments while meeting shareholder returns, as evidenced by its consistent dividend payments.

Balance Sheet And Financial Health

Southern Company carries a substantial debt load of $66.3 billion, typical for capital-intensive utilities, but its regulated revenue streams provide reliable debt service coverage. Cash and equivalents were not disclosed, but the company’s access to capital markets and strong credit ratings mitigate liquidity risks. The balance sheet remains structured to support long-term growth and regulatory compliance.

Growth Trends And Dividend Policy

Growth is driven by rate base expansion and investments in renewable energy and grid resilience. The company has a history of dividend reliability, with a dividend per share of $2.7, appealing to income-focused investors. Future dividend growth is likely to align with earnings progression, supported by regulatory mechanisms that ensure cost recovery.

Valuation And Market Expectations

Southern Company’s valuation reflects its stable earnings profile and dividend yield, trading at multiples consistent with regulated utilities. Market expectations are anchored in its ability to execute on clean energy transitions while maintaining regulatory support, with investor focus on long-term rate case outcomes and capital deployment efficiency.

Strategic Advantages And Outlook

The company’s strategic advantages include its regulated monopoly status, diversified energy mix, and proactive decarbonization efforts. The outlook remains positive, with growth opportunities in renewable energy and infrastructure upgrades, though regulatory and environmental risks require ongoing management. Southern Company is well-positioned to navigate energy transition challenges while delivering shareholder value.

Sources

Company filings, investor presentations

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