investorscraft@gmail.com

Intrinsic ValueSouthern Company (The) Series 2 (SOJE)

Previous Close$18.29
Intrinsic Value
Upside potential
Previous Close
$18.29

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 (SOJE) operates as a premier energy provider, primarily serving the southeastern United States through regulated utilities and competitive wholesale generation. Its core revenue model is anchored in regulated electric and gas utilities, ensuring stable cash flows from rate-based operations. The company also engages in wholesale power markets and renewable energy initiatives, positioning itself as a transitional leader in the shift toward cleaner energy solutions. Southern Company’s market dominance is reinforced by its vertically integrated operations, which span generation, transmission, and distribution, providing essential services to millions of customers. Its strategic investments in nuclear, solar, and battery storage underscore its commitment to decarbonization while maintaining reliability. The company’s regulated monopoly status in key markets provides a defensive moat against competition, though it faces regulatory scrutiny and capital intensity risks inherent in large-scale infrastructure projects.

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 strong operational cash flows of $9.8 billion. The absence of disclosed capital expenditures in the provided data limits efficiency analysis, but the company’s regulated model typically ensures predictable returns on invested capital.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated utility operations, which generate consistent cash flows. With $9.8 billion in operating cash flow, Southern Company demonstrates solid capital efficiency, though its high total debt of $66.3 billion suggests significant leverage. The lack of capex data prevents a full assessment of reinvestment efficiency, but its focus on rate-based growth likely supports stable returns.

Balance Sheet And Financial Health

Southern Company’s balance sheet reflects a debt-heavy structure, with total debt of $66.3 billion and no disclosed cash reserves. This leverage is typical for capital-intensive utilities but raises concerns about interest coverage and refinancing risks. The absence of cash equivalents data limits liquidity analysis, though regulated cash flows provide some mitigation against near-term solvency pressures.

Growth Trends And Dividend Policy

The company’s growth is driven by rate-base expansion and renewable energy investments, though specific capex figures are unavailable. Its dividend policy remains attractive, with a $1.05 per share payout, reflecting a commitment to shareholder returns. Regulatory approvals and energy transition investments will likely dictate future growth trajectories.

Valuation And Market Expectations

Southern Company’s valuation hinges on its stable earnings profile and dividend yield, though high debt levels may weigh on equity multiples. Market expectations likely center on its ability to balance decarbonization investments with regulatory cost recovery, with investors pricing in moderate growth and reliable income.

Strategic Advantages And Outlook

Southern Company’s strategic advantages include its regulated monopoly status, diversified energy portfolio, and leadership in clean energy transition. The outlook remains stable, with growth tied to infrastructure modernization and renewable adoption, though regulatory and execution risks persist. Long-term success will depend on balancing capital discipline with decarbonization goals.

Sources

10-K filing, company disclosures

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