investorscraft@gmail.com

Intrinsic ValueThe Southern Company JR 2017B NT 77 (SOJC)

Previous Close$22.21
Intrinsic Value
Upside potential
Previous Close
$22.21

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 JR 2017B NT 77 is a financial instrument issued by The Southern Company, a leading energy utility holding company primarily serving the southeastern United States. The company operates in the regulated utilities sector, providing electricity and gas services to millions of customers. Its core revenue model is built on stable, regulated returns from its utility operations, supplemented by strategic investments in clean energy and infrastructure. The Southern Company holds a dominant market position in its service territories, benefiting from high barriers to entry and long-term customer relationships. Its diversified generation mix, including nuclear, natural gas, and renewables, positions it well for the energy transition. The company's focus on reliability, affordability, and sustainability strengthens its competitive edge in a sector undergoing significant transformation.

Revenue Profitability And Efficiency

The Southern Company reported revenue of $26.7 billion for FY 2024, with net income of $4.4 billion, reflecting a robust profitability margin. Diluted EPS stood at $3.99, indicating efficient earnings generation. Operating cash flow was strong at $9.8 billion, underscoring the company's ability to convert revenue into cash. The absence of capital expenditures in this context suggests the data may pertain solely to the debt instrument rather than the parent company's operational metrics.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its substantial net income and operating cash flow, which support its ability to service debt and fund growth initiatives. The high total debt of $66.3 billion reflects the capital-intensive nature of the utility industry, but the strong cash flow generation provides confidence in its ability to manage this leverage. The instrument's specific terms and coupon payments would be critical to assessing its standalone earnings power.

Balance Sheet And Financial Health

The Southern Company's balance sheet shows significant total debt of $66.3 billion, typical for a utility with substantial infrastructure investments. The lack of reported cash and equivalents for this instrument suggests the data may not fully represent the parent company's liquidity position. Investors should review the parent company's consolidated financials for a complete picture of financial health, including debt maturity profiles and interest coverage ratios.

Growth Trends And Dividend Policy

The dividend per share of $1.31252 indicates a commitment to returning capital to shareholders, a hallmark of utility companies. Growth trends would typically be driven by rate base expansion, regulatory approvals, and investments in clean energy, though specific projections would require analysis of the parent company's strategic plans. The stable, regulated nature of the business supports predictable dividend payments.

Valuation And Market Expectations

Valuation of this junior subordinated note would depend on its coupon rate, maturity, and the creditworthiness of The Southern Company. The parent company's strong cash flow and regulated business model likely support favorable pricing. Market expectations would factor in interest rate trends, the company's credit ratings, and the instrument's position in the capital structure.

Strategic Advantages And Outlook

The Southern Company's strategic advantages include its regulated monopoly status, diversified energy portfolio, and focus on sustainability. The outlook for this instrument is tied to the parent company's ability to maintain strong cash flows and credit metrics. The transition to cleaner energy sources presents both challenges and opportunities, but the company's scale and regulatory relationships position it well for long-term stability.

Sources

Company filings, CIK 0000092122

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