investorscraft@gmail.com

Intrinsic ValueSouthern Company (The) Series 2 (SOJD)

Previous Close$20.55
Intrinsic Value
Upside potential
Previous Close
$20.55

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

Southern Company (The) Series 2 operates as a regulated utility holding company, primarily engaged in electric and gas services across the southeastern United States. The company generates revenue through regulated rate structures, ensuring stable cash flows from its monopoly-like position in service territories. Its core operations include electricity generation, transmission, and distribution, alongside natural gas distribution, serving millions of residential, commercial, and industrial customers. Southern Company maintains a dominant market position due to high barriers to entry, regulatory oversight, and long-term infrastructure investments. The utility sector's defensive nature provides resilience against economic cycles, though growth is constrained by regulatory frameworks. The company's focus on clean energy transitions, including nuclear and renewables, aligns with evolving policy trends, reinforcing its competitive positioning in a shifting energy landscape.

Revenue Profitability And Efficiency

Southern Company reported $26.7 billion in revenue for FY 2024, with net income of $4.4 billion, reflecting a robust 16.5% net margin. Diluted EPS stood at $3.99, supported by $9.8 billion in operating cash flow, underscoring strong cash generation capabilities. The absence of disclosed capital expenditures limits efficiency analysis, but the regulated model typically ensures predictable returns on invested capital.

Earnings Power And Capital Efficiency

The company's earnings power is anchored in its regulated utility operations, which provide consistent returns under approved rate structures. High total debt of $66.3 billion suggests significant leverage, though this is typical for capital-intensive utilities. Operating cash flow coverage remains healthy, but the lack of capex data precludes a full assessment of capital allocation efficiency.

Balance Sheet And Financial Health

Southern Company's balance sheet reflects $66.3 billion in total debt, indicating substantial leverage common in the utility sector. No cash or equivalents were disclosed, limiting liquidity analysis. The regulated revenue model mitigates refinancing risks, but the debt load may constrain financial flexibility amid rising interest rates or regulatory challenges.

Growth Trends And Dividend Policy

Growth is likely modest, tied to rate base expansions and regulatory approvals. The company paid a dividend of $1.24 per share, appealing to income-focused investors. Utilities typically prioritize dividend stability over aggressive growth, and Southern Company's payout appears sustainable given its cash flow profile.

Valuation And Market Expectations

Valuation metrics are unavailable, but regulated utilities often trade on yield and earnings stability. Market expectations likely hinge on interest rate trends and regulatory outcomes, with investors valuing predictable cash flows over high growth.

Strategic Advantages And Outlook

Southern Company benefits from regulatory protections, infrastructure monopolies, and a shift toward cleaner energy. However, high debt and interest rate sensitivity pose risks. The outlook remains stable, with growth driven by incremental investments and regulatory support for energy transition initiatives.

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