As of 2024-07-27, the Intrinsic Value of Southern Co (SO) is
80.72 USD. This SO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.17 USD, the upside of Southern Co is
%.
The range of the Intrinsic Value is 42.63 - 176.43 USD
80.72 USD
Intrinsic Value
SO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.63 - 176.43 |
80.72 |
-1.8% |
| DCF (Growth 10y) |
50.69 - 177.01 |
86.88 |
5.7% |
| DCF (EBITDA 5y) |
21.31 - 38.88 |
28.95 |
-64.8% |
| DCF (EBITDA 10y) |
32.77 - 53.72 |
41.95 |
-48.9% |
| Fair Value |
88.56 - 88.56 |
88.56 |
7.77% |
| P/E |
67.38 - 83.83 |
74.40 |
-9.5% |
| EV/EBITDA |
40.87 - 63.07 |
51.76 |
-37.0% |
| EPV |
153.23 - 208.62 |
180.93 |
120.2% |
| DDM - Stable |
38.46 - 102.98 |
70.72 |
-13.9% |
| DDM - Multi |
46.53 - 89.97 |
60.65 |
-26.2% |
SO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
89,847.14 |
| Beta |
0.38 |
| Outstanding shares (mil) |
1,093.43 |
| Enterprise Value (mil) |
152,904.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.23% |
| Cost of Debt |
4.62% |
| WACC |
5.91% |