The Southern Company

By default your notes are visible only to you.

83.8

52-week range

100.8

92.05

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

(3.7) %

Dividend Yield TTM

3.2 %

Market cap $

$ 103,768

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

23.5

Price / Book TTM

2.8

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(13.4)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

7 %

65.8 %

139.7 %

Free cash flow per share growth

(528.6) %

(359.7) %

(163.7) %

Earnings per share growth

(1.8) %

32.9 %

50.8 %

Founded: 1,945

Employees: 28,314

Business Summary:The Southern Company, through its subsidiaries, engages in the generation, transmission, and distribution of electricity. It operates through Gas Distribution Operations, Gas Pipeline Investments, Wholesale Gas Services, and Gas Marketing Services segments. The company also develops, constructs, acquires, owns, and manages power generation assets, including renewable energy projects and sells electricity in the wholesale market; and distributes natural gas in Illinois, Georgia, Virginia, and Tennessee, as well as provides gas marketing services, wholesale gas services, and gas pipeline investments operations. In addition, it owns and/or operates 30 hydroelectric generating stations, 24 fossil fuel generating stations, three nuclear generating stations, 13 combined cycle/cogeneration stations, 45 solar facilities, 15 wind facilities, one fuel cell facility, and four battery storage facility; and constructs, operates, and maintains 76,289 miles of natural gas pipelines and 14 storage facilities with total capacity of 157 Bcf to provide natural gas to residential, commercial, and industrial customers. The company serves approximately 8.7 million electric and gas utility customers. Further, the company offers digital wireless communications and fiber optics services. The Southern Company was incorporated in 1945 and is headquartered in Atlanta, Georgia.

Fair Value Reference Estimate