investorscraft@gmail.com

Intrinsic ValueSouthern Company (SOT.DE)

Previous Close75.25
Intrinsic Value
Upside potential
Previous Close
75.25

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 operates as a diversified energy holding company with a strong presence in the U.S. utilities sector. Its core business segments include gas distribution, wholesale gas services, gas marketing, and midstream operations, serving residential, commercial, and industrial customers across seven states. The company’s vertically integrated model ensures stable revenue streams from regulated utilities while leveraging its midstream investments for growth. Southern Company maintains a dominant market position in the Southeastern U.S., benefiting from long-term infrastructure investments and regulatory frameworks that support predictable cash flows. Its gas distribution operations are a key driver, supported by strategic pipeline and storage assets that enhance supply reliability. The company’s focus on transitioning toward cleaner energy solutions aligns with broader industry trends, positioning it as a balanced player in both traditional and emerging energy markets.

Revenue Profitability And Efficiency

Southern Company reported revenue of €26.7 billion in FY 2024, with net income of €4.4 billion, reflecting a robust margin supported by its regulated utility operations. Operating cash flow stood at €9.8 billion, underscoring strong cash generation capabilities. Capital expenditures of €8.96 billion highlight ongoing investments in infrastructure and decarbonization initiatives, which are critical for long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.99 demonstrates steady earnings power, driven by its regulated asset base and efficient cost management. Despite high capital expenditures, Southern Company maintains disciplined capital allocation, balancing reinvestment with shareholder returns. Its ability to generate consistent cash flow supports both debt servicing and dividend commitments.

Balance Sheet And Financial Health

Southern Company’s balance sheet reflects €66.3 billion in total debt, offset by €1.1 billion in cash and equivalents. The debt load is typical for capital-intensive utilities, but the company’s stable cash flows and regulated revenue streams mitigate refinancing risks. Its financial health remains solid, with liquidity sufficient to meet near-term obligations.

Growth Trends And Dividend Policy

The company’s growth is anchored in infrastructure modernization and energy transition projects, with a focus on reducing carbon emissions. Southern Company offers a reliable dividend, with a payout of €12.11 per share, appealing to income-focused investors. Its dividend policy reflects a commitment to returning capital while funding growth initiatives.

Valuation And Market Expectations

Trading on XETRA, Southern Company’s valuation reflects its defensive profile, with a beta of 0.41 indicating lower volatility relative to the market. Investors likely price in its stable earnings and dividend yield, though regulatory risks and energy transition costs remain key considerations.

Strategic Advantages And Outlook

Southern Company’s strategic advantages include its regulated monopoly positions, diversified gas operations, and investments in sustainable energy. The outlook remains positive, supported by regulatory tailwinds and long-term demand for reliable energy. However, execution risks around decarbonization and rate approvals could influence future performance.

Sources

Company filings, market data

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