Valuation SSE plc Xetra

Stocks

End-of-day quote Xetra Other stock markets 28/07/2026			5-day change	1st Jan Change
27.70 ^EUR	-3.82%		-4.15%	+9.06%

07-27	WINNERS & LOSERS: Oil producers slump; Vodafone, AstraZeneca impress	AN
07-23	WINNERS & LOSERS: Centrica announces job cuts, adjusted earnings fall	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	18,502	19,349	17,926	17,524	31,298	28,372	-	-
Change	-	4.58%	-7.36%	-2.24%	78.6%	-9.35%	-	-
Enterprise Value (EV) ¹	27,100	28,244	27,362	27,711	41,393	39,967	43,448	47,659
Change	-	4.22%	-3.12%	1.28%	49.38%	-3.45%	8.71%	9.69%
P/E	6.1x	-158x	10.5x	14.7x	24.6x	13x	11.2x	10.6x
PBR	2.04x	2.26x	1.96x	1.72x	2.35x	1.79x	1.61x	1.49x
PEG	-	2x	-0x	-0.5x	-9.85x	0.2x	0.7x	1.96x
Capitalization / Revenue	2.15x	1.55x	1.71x	1.73x	3.07x	2.55x	2.42x	2.34x
EV / Revenue	3.15x	2.26x	2.62x	2.74x	4.06x	3.59x	3.71x	3.92x
EV / EBITDA	12x	8.35x	8.3x	8.27x	12.9x	10.1x	9.34x	9.03x
EV / EBIT	17.6x	11.2x	11.3x	11.5x	18.5x	13.9x	12.8x	12.2x
EV / FCF	157x	-87.7x	27.3x	-42.4x	-41x	-14.5x	-14.1x	-11.6x
FCF Yield	0.64%	-1.14%	3.66%	-2.36%	-2.44%	-6.88%	-7.1%	-8.6%
Dividend per Share ²	0.857	0.967	0.6	0.642	0.687	0.7299	0.7806	0.8356
Rate of return	4.9%	5.36%	3.64%	4.03%	2.65%	3.1%	3.32%	3.55%
EPS ²	2.868	-0.114	1.565	1.081	1.054	1.815	2.096	2.21
Distribution rate	29.9%	-848%	38.3%	59.4%	65.2%	40.2%	37.2%	37.8%
Net sales ¹	8,608	12,491	10,457	10,132	10,186	11,131	11,713	12,144
EBITDA ¹	2,257	3,382	3,296	3,349	3,208	3,955	4,654	5,279
EBIT ¹	1,537	2,529	2,426	2,419	2,237	2,874	3,394	3,897
Net income ¹	3,031	-123	1,710	1,189	1,209	2,237	2,647	3,070
Net Debt ¹	8,598	8,894	9,436	10,187	10,095	11,595	15,076	19,287
Reference price ²	17.48	18.03	16.50	15.94	25.95	23.52	23.52	23.52
Nbr of stocks (in thousands)	1,058,168	1,073,181	1,086,438	1,099,384	1,206,100	1,206,293	-	-
Announcement Date	5/25/22 A	5/24/23 A	5/22/24 A	5/21/25 A	5/28/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE VERNOVA INC.	32.4x	5.49x	39.9x	0.2%	265B
NEXTERA ENERGY	22.04x	9.31x	16.09x	2.77%	185B
IBERDROLA, S.A.	20.61x	4.21x	11.64x	3.42%	154B
ENEL S.P.A.	13.81x	1.97x	6.93x	5.17%	114B
SOUTHERN COMPANY	21.54x	6.01x	13.28x	3.15%	109B
DUKE ENERGY CORPORATION	19.06x	5.72x	11.5x	3.4%	100B
CONSTELLATION ENERGY CORPORATION	22.02x	3.35x	13.1x	0.63%	96.42B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.88x	5.34x	12.73x	2.89%	72.69B
DOMINION ENERGY, INC.	19.53x	6.28x	13.74x	3.8%	61.8B
Average	21.32x	5.30x	15.44x	2.83%	128.76B
Weighted average by Cap.	22.90x	5.51x	18.81x	2.48%