SO
Southern Co
Price:  
77.17 
USD
Volume:  
3,889,625.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Southern Co (SO) is 78.92 USD. This SO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.17 USD, the upside of Southern Co is %.

The range of the Intrinsic Value is 41.83 - 170.50 USD

77.17 USD
Stock Price
78.92 USD
Intrinsic Value
Intrinsic Value Details

SO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.83 - 170.50 78.92 2.3%
DCF (Growth 10y) 49.81 - 171.10 85.00 10.1%
DCF (EBITDA 5y) 20.50 - 37.23 27.05 -64.9%
DCF (EBITDA 10y) 31.92 - 51.95 40.09 -48.0%
Fair Value 88.46 - 88.46 88.46 14.63%
P/E 63.89 - 78.12 69.48 -10.0%
EV/EBITDA 39.66 - 60.67 49.23 -36.2%
EPV 151.70 - 205.55 178.63 131.5%
DDM - Stable 37.85 - 99.28 68.57 -11.1%
DDM - Multi 45.78 - 86.72 59.28 -23.2%

SO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 84,472.59
Beta 0.35
Outstanding shares (mil) 1,094.63
Enterprise Value (mil) 147,529.60
Market risk premium 4.60%
Cost of Equity 7.34%
Cost of Debt 4.62%
WACC 5.96%