Avec votre autorisation, nous utilisons une analyse limitée et respectueuse de la vie privée pour comprendre les parcours de recherche utiles. Nous n’utilisons ni traceurs publicitaires ni enregistrement de session. Vous pouvez modifier ce choix dans les préférences. Consultez la Politique de confidentialité.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
SO — frequently asked questions
Is The Southern Company overvalued?
In our latest published analysis dated 2026-09-25, SO screens modestly overvalued. The price recorded at analysis is 82,9 USD versus our fair value of 74,5 USD; the high endpoint is presented separately as potential value of 102 USD. That implies roughly 10.1% downside to fair value at that date.
Our latest published report, analyzed 2026-09-25, gives SO a fair value of 74,5 USD and a potential value of 102 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for The Southern Company's archetype; it is a dated research output, not a live price.
Should I buy SO now?
Our latest published rating for SO, analyzed 2026-09-25, is Reduce. The Southern Company screens modestly overvalued at the analysis-date price of 82,9 USD versus fair value of 74,5 USD; potential value is 102 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for SO?
The dedicated bear-case section in our report analyzed 2026-09-25 documents The Southern Company's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is SO's rating?
Our latest published rating for SO, analyzed 2026-09-25, is Reduce, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 74,5 USD, the potential value of 102 USD, and the price recorded at analysis (82,9 USD).
Affichage de la source anglaise pendant la traduction
Ce rapport n'a pas encore été traduit. Actualisez dans quelques minutes une fois que la file d'attente de traduction aura rattrapé son retard.
§1 RésuméEN
Réponse en 30 secondesReduce
Prix par rapport à la valeur
Cours
$82.88
Juste valeur
$74.53
Valeur potentielle
$102.27
Au
2026-09-25
Pourquoi le scénario peut fonctionner
Accelerating commercial electricity demand from artificial intelligence data centers, advanced manufacturing, and electric vehicle battery facilities across Georgia and Alabama expands sales volume beyond baseline projections.
Ce qui changerait notre avis
The 10-year Treasury yield persists above 5.11% while state public service commissions compress authorized return on equity below 9.2% in southeastern rate proceedings.
We rate The Southern Company Reduce based on a report-date price of $82.88 on September 25, 2026 versus our Fair value of $74.53, representing an upside of -10.07%.3
The house rating for The Southern Company is Reduce. For an investor, Reduce means trimming existing holdings or maintaining an underweight portfolio allocation between 0% and 2%, rather than allocating new capital at the report-date valuation.
The report was prepared when Southern Company shares traded at $82.88 on September 25, 2026. The house conclusion establishes two reference values: a Fair value of $74.53 and a Potential value of $102.27. The report-date price stands 11.2% above Fair value, representing an upside of -10.07%. While Potential value of $102.27 reflects an optimistic trajectory if commercial electricity demand accelerates substantially, the stock currently trades above its fundamental valuation anchor.
The primary risk that would alter this view is elevated interest rates driving up refinancing expenses on $74,075M in total debt while state public service commissions restrict rate increases. Southern Company faces a pre-tax cost of debt of 6.67%, while capital expenditures of $12,737M in FY2025 exceeded operating cash flow of $9,802M, resulting in free cash flow of -$2,935M. If borrowing costs stay high and state regulators disallow capital additions, escalating debt service and equity dilution will compress net margins and dividend coverage. Investors would observe this risk through quarterly interest costs rising, capital spending remaining above 2.2 times depreciation, and allowed return on equity dropping below 9.2%.2,3,4,5
The strongest catalyst for business outperformance is the surge in commercial electricity demand driven by artificial intelligence data centers and manufacturing reshoring across Georgia and Alabama. Southern Company's Traditional Electric Operating Companies generated $22,056M, or 74.63% of consolidated revenue, in FY2025, positioning the utility to lift forward revenue to $32,745,038,360 by FY2027. If these interconnections convert into approved rate-base growth faster than anticipated while Vogtle Units 3 & 4 deliver low-cost baseload power, earnings growth could accelerate toward 8.5%, moving the stock toward Potential value of $102.27. Nevertheless, Potential value remains secondary to the house Fair value of $74.53 and the ongoing refinancing headwinds.1,6
Regulated Southeastern Monopoly
Exclusive state territorial franchises in Georgia and Alabama protect $22,056M in Traditional Electric Operating Companies revenue with guaranteed cost recovery.6
Commercial and Data Center Load Expansion
Accelerating demand from artificial intelligence data centers and industrial manufacturing supports consensus forward revenue rising to $32,745,038,360 by FY2027.1
Nuclear Megaproject De-risking
Commercial operation of Plant Vogtle Units 3 & 4 eliminates major construction execution risk while adding dependable, zero-carbon baseload generation.
Recommandation maison
We rate The Southern Company Reduce because the stock trades at an 11.2% premium over our Fair value of $74.53 while heavy debt refinancing costs and continuing capital intensity limit near-term free cash flow.
Présentation de l’entreprise
OPC is an EMC owned by its 38 retail electric distribution cooperatives, which provide retail electric service to customers in Georgia. OPC provides wholesale electric power to its members through its generation assets, some of which are jointly owned Mississippi Power provides service under long-term contracts with rural electric cooperative associations and a municipality located in southeastern Mississippi which are subject to regulation by the FERC. The contracts with these wholesale customers represented 12.9% of Mississippi Power's total operating revenues in 2025.
In addition, the 2025 IRP assumes Plant Bowen Units 1 and 2 will operate through at least the end of 2035.
§2 Cas baissierEN
A combined macroeconomic and regulatory stress scenario tests Southern Company's capital structure and dividend coverage against simultaneous debt refinancing shocks and regulatory lag. In this stress case, the 10-year Treasury yield persists above 5.11%, driving pre-tax borrowing costs above 6.67% across $74,075M in total debt ($77,087M as of 2026-09-25). Concurrently, state regulatory commissions in Georgia and Alabama resist rate hikes, capping authorized returns on equity below 9.2% and disallowing unrecovered grid capital expenditures. This compresses operating margins toward 21.65% from FY2025's 24.65%. With FY2025 capital expenditures at $12,737M exceeding operating cash flow of $9,802M, resulting in free cash flow of -$2,935M, ongoing negative cash generation would require additional debt or dilutive equity issuance beyond the current 1,150.36M shares. Under these conditions, five-year EPS growth decelerates from the base 6.5% path to 3.5%, and forward P/E contracts to 14.0x, driving fair value down to the downside valuation boundary of $53.71.
Regulatory lag and state commission disallowances reduce realized rate-base returns
Elevated interest rates increase debt refinancing expenses and compress net interest margins
Persistent capital expenditure burn delays inflection and requires ongoing share issuance
Comment cette thèse peut échouer
Sustained elevated bond yields and debt refinancing shocks elevate the required cost of equity across regulated dividend models.
Total debt of $74,075M with pre-tax cost of debt at 6.67% and 10-year Treasury yield at 5.11% increases refinancing expense, while state commissions compress authorized ROE, driving market cost of equity 200 bps above moderate Ke (6.3098%). A trigger level above 8.31% over an 18-month horizon reduces fair value by 32.5%.2,3
Signaux d'alerte précoce à surveiller
Les cinq évolutions qui affaibliraient notre thèse d’investissement.
Capex-to-depreciation remaining above 2.2x through FY2027-FY2028 indicates failure of capex normalization, extending negative free cash flow (-$2,935M in FY2025) and forcing balance sheet leverage higher or requiring equity dilution.
Actuel :2.11x
§3 Avantage concurrentielEN
Narrow
Southern Company possesses a Narrow economic moat grounded in exclusive statutory utility franchises and efficient scale across its southeastern service territory. Operating subsidiaries Georgia Power, Alabama Power, and Mississippi Power hold legally protected monopoly concessions granted by state public utility commissions, insulating $22,056M in Traditional Electric Operating Companies revenue (74.63% of consolidated revenue) from direct commercial competition. This regulatory compact guarantees the recovery of prudently incurred operating expenses and capital investments plus an authorized return on equity, yielding dependable FY2025 operating income of $7,285M.
The physical scale and geographic density of Southern Company's transmission, distribution, and baseload generation assets—including the commercialized Plant Vogtle Units 3 & 4—create massive economic barriers to entry. Replicating this integrated regional grid would require tens of billions in capital expenditure and face insurmountable regulatory hurdles. However, the regulatory structure that protects the franchise also strictly caps economic rent extraction. State commissions constrain authorized ROEs to approximately 9.5% to 10.5%, keeping Southern Company's ROIC of 5.88% in close alignment with its 6.0017% WACC and 6.3098% cost of equity, precluding a Wide moat designation.
Profit économique
Southern Company's latest return on invested capital of 5.88% closely aligns with its computed WACC of 6.0017% and moderate cost of equity of 6.3098%. Because state public service commissions establish authorized returns on equity (typically 9.5% to 10.5%) specifically to prevent excess monopoly rent extraction, the company generates a stable but capped economic profit spread over its capital costs, justifying a Narrow moat rating with a score of 6.5.2
6.5/ 10
Narrow
Sources of advantage
01Exclusive Regulated Territorial Franchises — State statutory charters grant Georgia Power, Alabama Power, and Mississippi Power exclusive franchise territories, legally barring rival electric utilities from deploying duplicate transmission and distribution infrastructure and securing $7,285M in FY2025 operating income on $29,553M in consolidated revenue.Wide
02Efficient Scale and Grid Asset Density — Extensive regional generation and transmission infrastructure, including newly commissioned baseload nuclear generation at Plant Vogtle Units 3 & 4, creates prohibitive capital entry barriers that cannot be economically replicated by potential market entrants.Moderate
Menaces connues pour l'avantage
Menace
Gravité
Calendrier
Atténuation
Regulatory lag and authorized ROE compression by state public service commissions
medium
12 to 24 months
Southern Company maintains constructive regulatory compacts in Georgia and Alabama, utilizing forward-looking test years, fuel adjustment riders, and pre-approved Integrated Resource Plans to minimize regulatory lag.
The highlighted cell is Fair value when every assumption sits at its base level ($74.53). Each row and column shows what Fair value becomes when one assumption moves.
Rate-base compounding tracks approved multi-year utility capital expenditure plans
Commercial electrification and data center load additions align with consensus expectations
State regulatory compacts preserve authorized returns on equity within historical ranges
In the base scenario, Southern Company delivers predictable rate-base compounding driven by ongoing customer additions and steady industrial electrification across its southeastern service territory. Operating income expands in line with general rate case filings and approved capital plans, while capital expenditure gradually moderates toward maintenance levels. The resulting valuation yields $74.53, representing Fair value $74.53 at an estimated probability of 65.0% and an expected return of -10.1% relative to $82.88 (as of 2026-09-25).
Commercial and data center retail load growth exceeds baseline expectations
Constructive state regulatory riders support rapid rate-base growth and favorable authorized returns on equity
Operational efficiencies from baseload nuclear units lower fuel adjustment charges and stabilize margins
In the upside scenario, accelerating commercial load growth from artificial intelligence data centers, semiconductor fabrication plants, and manufacturing reshoring across Georgia and Alabama expands electricity demand well beyond baseline forecasts. Traditional Electric Operating Companies convert volume growth into rapid rate-base expansion supported by constructive state commission riders and incentive returns on equity. Operational stability from commercialized nuclear generation protects , driving to $102.27 with an estimated probability of 15.0% and an expected return of 23.4%.
§7 Arbre de décision sur les résultatsEN
Dépassé
Upgrade the rating; Re-evaluate capital expenditure normalization timelines, verify whether state regulatory riders provide prompt cost pass-through, and reassess portfolio positioning.
Déclencheur: Quarterly retail electricity sales and commercial revenue expanding beyond consensus projections alongside upward revisions to full-year guidance and faster-than-expected rate-base additions.
Accelerating volume growth across data center and industrial customer accounts demonstrates superior rate-base conversion that offsets capital intensity and mitigates debt refinancing burdens.
Conforme
Maintain Reduce; Preserve underweight portfolio allocation, verify that capital expenditures align with depreciation benchmarks, and monitor upcoming regulatory rate proceedings.
Regulated rate-base returns and established fuel adjustment riders function as expected, maintaining stable operating margins without altering intrinsic value.
Manqué
Downgrade the rating; Accelerate portfolio risk reduction, trim remaining exposure, and review credit rating agency commentary regarding debt sustainability.
Prolonged capital expenditure outlays combined with elevated financing costs compress net interest margins, impairing cash conversion and threatening balance sheet stability.
Qualité des résultats
Southern Company's earnings quality is supported by regulated cost-of-service utility frameworks, formula rate riders, and prompt fuel expense adjustments that ensure strong cash realization across traditional electric and gas operating companies. However, capital expenditure continues to exceed operating cash flow, maintaining negative free cash flow and necessitating ongoing debt and equity financing.
ActuelCapital expenditures remain elevated following the commercialization of Plant Vogtle Units Three and Four, with ongoing grid modernization and commercial interconnections absorbing substantial cash.
Pourquoi c'est important
Tracking whether capital expenditure moderates relative to depreciation reveals whether the capital cycle is normalizing from megaproject outlays toward modular rate-base additions, which dictates the timeline for free cash flow inflection.
Southern Company generated $9,802M in operating cash flow in FY2025, up from $7,553M in FY2023, reflecting growing operating income of $7,285M and rate-base additions. However, capital expenditures expanded to $12,737M in FY2025 to conclude Plant Vogtle construction and upgrade regional transmission grids. As a result, reported free cash flow remained deeply negative at -$2,935M. To finance this deficit alongside $3,015M in cash dividends paid to common shareholders, the company raised $6,792M in net debt in FY2025. Free cash flow inflection remains contingent upon capital spending tapering toward maintenance levels.4,5
Allocation du capital
Capital allocation is heavily skewed toward organic utility rate-base reinvestment, with $12,737M deployed in FY2025 against $6,030M in depreciation. Shareholder distributions remain central to Southern Company's mature dividend , distributing $3,015M in common dividends in FY2025 with an established of 71.8%. Because internal does not cover combined and dividends, management has utilized external debt financing ($74,075M in total debt) and steady equity issuance, expanding from 1,098M in FY2023 to 1,150.36M as of 2026-09-25.
Southern Company's returns on invested capital reflect the structural ceiling imposed by state utility regulation. Authorized ROEs between 9.5% and 10.5% ensure stable earnings power that meets the cost of capital without generating surplus economic rents, maintaining a predictable ROIC trajectory across economic cycles.
ROIC of 5.88% tracks closely with computed WACC of 6.0017% and moderate Ke of 6.3098%.
Dernier chiffre d’affaires29,6 Md $USTCAC du chiffre d’affaires +20,7 %
Marge opérationnelle24,7 %10 périodes fiscales
Dernier flux de trésorerie disponible-2,9 Md $USFY2025
Dette nette72,4 Md $USFY2025
Décomposition du compte de résultatComment la taille de l’activité se traduit en bénéfice publié.30 juin 2026
StockMarketAgent.AI
Chiffre d'affaires7 Md $USCoût des ventes−3,4 Md $USMarge brute3,6 Md $USCharges d’exploitation−1,8 Md $USRésultat d'exploitation1,8 Md $USÉléments hors exploitation et impôts−602 M $USRésultat net1,2 Md $US
Données de l’historique financier
Chiffre d'affaires
6 977 000 000 $US
Coût des ventes
3 400 000 000 $US
Marge brute
3 577 000 000 $US
Charges d’exploitation
1 801 000 000 $US
Résultat d'exploitation
1 776 000 000 $US
Éléments hors exploitation et impôts
-602 000 000 $US
Résultat net
1 174 000 000 $US
Aperçu du bilanComment les actifs publiés sont détenus et financés pour la période sélectionnée.
StockMarketAgent.AI
Composition des actifsFinancé par
Total de l’actif155,7 Md $USTrésorerie1,6 Md $USActifs courants10,9 Md $USTotal du passif116,9 Md $USPassifs courants16,9 Md $USCapitaux propres38,9 Md $US
Données de ventilation du bilan
Total de l’actif
155 720 000 000 $US
Trésorerie
1 639 000 000 $US
Actifs courants
10 917 000 000 $US
Total du passif
116 853 000 000 $US
Passifs courants
16 888 000 000 $US
Capitaux propres
38 867 000 000 $US
Passerelle des flux de trésorerieComment le flux de trésorerie d’exploitation est devenu du flux de trésorerie disponible en FY2025.
StockMarketAgent.AI
Rapprochement des flux d’exploitation
Résultat net4,3 Md $USDotations aux amortissements+6 Md $USRémunération en actions+136 M $USAutres ajustements opérationnels−705 M $USFlux de trésorerie d'exploitation9,8 Md $US
Rapprochement de la trésorerie d’ouverture à la clôture
Trésorerie d’ouverture1,1 Md $USFlux de trésorerie d'exploitation+9,8 Md $USFlux d’investissement−14 Md $USFlux de financement+4,7 Md $USTrésorerie de clôture1,6 Md $US
The Southern Company (SO) trades at 17.0x forward earnings against a peer median of 16.5x. Its EV/EBITDA of 12.1x compares with a peer median of 13.3x. The comparison uses 4 peers: American Electric Power Company Inc., Xcel Energy Inc., Duke Energy Corporation and Entergy Corporation, as of 2026-09-25.
§10 Secteur et cycleEN
Phase du cycle
Contraction
The broader electric utility industry operates at high capital intensity, reflected in Damodaran benchmarks of 33.6% industry capex-to-revenue and 3.15x industry capex-to-depreciation. For Southern Company, the conclusion of Vogtle Units 3 & 4 construction marks a transition away from peak megaproject capital intensity (where FY2025 capex reached $12,737M on $29,553M revenue, or 43.10% capex/revenue) toward modular rate-base additions.5
Cycle haussier
In an industry upcycle, rapid secular demand growth from artificial intelligence data centers, semiconductor fabrication plants, and electrification of transport across the southeastern United States drives retail electricity volume expansion well above historical norms. Regulated utilities benefit from accelerated rate base expansion with prompt formula rider approvals, while operational stability from zero-carbon baseload nuclear generation enhances operating margins toward the upper tier of peers like Duke Energy (27.50%).
Cycle baissier
In an industry downcycle, sustained higher interest rates increase competition from fixed-income yields, reducing investor appetite for utility dividend yields. Escalating borrowing costs on large debt portfolios (Southern Company carrying $74,075M in total debt) elevate annual debt service, while customer bill resistance prompts state commissions to tighten authorized ROEs below 9.2% and disallow grid expenditures, compressing utility valuation multiples below peer averages.
Tendances séculaires
Tendance
Impact
Note
Artificial Intelligence Data Center and Industrial Electrification Surge
positive
Hyperscale data center interconnections and manufacturing onshoring across Georgia and Alabama are driving multi-gigawatt demand growth, undercutting historical utility volume stagnation and propelling consensus forward revenue to $32,745M by FY2027.
Elevated Benchmark Interest Rates and Higher-for-Longer Cost of Capital
negative
Positionnement
Southern Company is exceptionally well positioned geographically at the epicenter of southeastern economic growth, where Georgia Power and Alabama Power capture robust industrial and commercial load. Having completed Plant Vogtle Units 3 & 4, the company commands rare zero-emission baseload generation capacity that is highly attractive to hyperscale technology customers, though its leverage profile ($74,075M in total debt) leaves it more exposed to sustained interest rate headwinds than less levered peers.3
§11 Gestion de positionEN
Taille de position
0-2%
Southern Company trades at $82.88, representing an 11.2% premium over Fair value of $74.53. Given the negative expected return (-10.1%), substantial balance-sheet leverage ($74,075M in total debt), and ongoing negative free cash flow (-$2,935M in FY2025), the house rating is Reduce. An underweight portfolio allocation of 0-2% is recommended for risk-managed utility portfolios, advising investors to trim positions into strength.3,4
Risque
Risk management is centered on monitoring balance-sheet leverage, debt maturity schedules, and state commission rate case calendars. With total debt at $74,075M and pre-tax debt cost at 6.67%, refinancing risk is paramount. Position risk is controlled by capping allocation at an underweight 0-2%, enforcing dynamic trailing stops, and demanding an entry margin of safety below Fair value ($74.53).
Tranches d'entrée
Niveau
Action
Pourquoi
$85.00 - $90.00
Trim on strength
Investors should use strength above $85.00 to reduce overweight exposures, as pricing exceeds Fair value ($74.53) and faces technical resistance near the 52-week high ($100.84).
Reported quarterly free cash flow remaining negative for two consecutive quarters post-FY2026.
Downgrade conviction and exit remaining position, as prolonged cash burn necessitates further balance-sheet dilution.
§12 Perspectives des investisseursEN
Value Investor
Avoid
Southern Company trades at $82.88 on September 25, 2026, representing an 11.2% premium over Fair value of $74.53 and a forward P/E of 16.98x. Negative free cash flow of -$2,935M and total debt of $74,075M leave no margin of safety for fundamental value buyers.3,4
Income Investor
Hold
The 71.8% dividend payout ratio remains secure, supported by $7,285M in operating income and regulated cost recovery. However, with pre-tax cost of debt at 6.67% and 10-year Treasury yields at 5.11%, dividend yield spreads remain tight, limiting total return prospects.2,5
Growth and Momentum Investor
Avoid
While regional commercial load growth supports forward revenue expanding to $32,745,038,360 by FY2027, ongoing equity dilution (shares expanding to 1,150.36M) and state regulatory caps on returns on equity limit per-share compounding, keeping upside capped below Potential value of $102.27.1,3
§14 Recommandation finaleEN
Action
Réduire
We recommend a Reduce rating on The Southern Company. At the report-date price of $82.88 on September 25, 2026, the shares trade at an 11.2% premium over our Fair value of $74.53, indicating -10.07% upside. While commercial completion of Plant Vogtle Units 3 & 4 removes megaproject risk and southeastern data center expansion supports near-term revenue growth toward $32,745,038,360 by FY2027, current valuation fails to offer adequate margin of safety against elevated leverage ($74,075M in total debt) and persistent capital intensity.1,3
Investors should trim holdings toward an underweight portfolio allocation between 0% and 2%, using share price strength above $85.00 to rotate capital into utilities with lower debt or positive free cash flow. In FY2025, capital expenditures of $12,737M exceeded operating cash flow of $9,802M, producing negative free cash flow of -$2,935M. Ongoing equity issuance, with shares outstanding expanding to 1,150.36M, continues to create dilution headwinds for per-share compounding.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 char
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
In the downside scenario, state public service commissions push back on requested rate base additions, imposing cost disallowances or lowering authorized returns on equity. Concurrently, sustained elevated interest rates increase refinancing costs across existing debt obligations, compressing net interest margins. Elevated capital expenditures persist without commensurate revenue conversion, prolonging negative cash flow and necessitating dilutive equity issuance that slows per-share earnings growth and contracts valuation multiples.
FV impact
-25.6%
Cost of capital 2 points higher
Trigger
Within 18 months
State commission regulatory lag and customer bill pushback compress rate-base return realization to the bear trajectory.
Regulatory disallowances in traditional electric rate filings and rising debt service burdens reduce EPS CAGR from base 6.5% to the bear 3.5%, while forward P/E derates to 14.0x from 16.98x, aligned with model output low of $47.19 in forward earnings. A trigger level below 3.5% EPS growth over a 24-month horizon reduces fair value by 22.5%.3
FV impact
-2.4%
The analyst's bear scenario path and multiple as the base case
Trigger
Within 24 months
Utility sector valuation multiple derating driven by sustained macro interest rate competition and peer multiple contraction.
Terminal P/E multiple contracts by 20% from 16.5x to 13.2x as higher-for-longer bond yields erode utility dividend yield appeal, pulling multiples below peer medians (ETR 19.31x, AEP 17.26x, DUK 15.81x, XEL 15.32x). A trigger level below 13.2x over a 12-month horizon impacts valuation by 20.0%.3
FV impact
-4.8%
Terminal multiple 20% lower
Trigger
Within 12 months
Severe climate events and unrecovered grid restoration costs cause prolonged operating margin compression across southeastern subsidiaries.
Unrecovered storm restoration expenses and delayed fuel/cost pass-throughs compress operating margin by over 300 bps below FY2025's 24.65%, dropping profitability below peer levels (AEP 23.25%, DUK 27.50%). A trigger level below 21.65% operating margin over a 12-month horizon impacts valuation by 15.5%.5
Refinancing yields rising above 7.50% on $74,075M in total debt severely expands annual interest expense beyond FY2025's $3,305M, squeezing net margins and dividend coverage.
Actuel :6.67%
Alerte si> 7.50%
05
operating_margin
Operating margin dropping below 21.65% due to unrecovered storm costs or inflation lag impairs operating profit below peer levels (AEP 23.25%, DUK 27.50%), depressing normalized earnings.
Actuel :24.65%
Alerte si< 21.65%
Persistent elevated interest rates inflating refinancing costs on $74,075M in balance-sheet debt
high
18 to 36 months
Regulated utilities pass prudently incurred financing costs into customer rates through general rate cases, though rate case timing causes temporary margin lag.
Continued capital intensity delaying free cash flow inflection
medium
24 to 36 months
The commercial operation of Plant Vogtle Units 3 & 4 eliminates major megaproject execution risk, allowing subsequent capex to shift toward modular transmission and distribution investments that enter the rate base rapidly.
54,7%
Method
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
ActuelConsensus estimates reflect accelerating top-line expansion across near-term fiscal periods supported by regional data center interconnections in Georgia.
Pourquoi c'est important
Sustained retail electricity volume growth confirms whether massive commercial data center and industrial manufacturing interconnections are converting into top-line revenue expansion.
03
Métrique:
State Public Service Commission Rate Decisions
ActuelAuthorized returns on equity remain stable under established multi-year regulatory compacts, though upcoming rate cases will test commission tolerance for customer bill impacts.
Pourquoi c'est important
Decisions by state utility commissions in Georgia and Alabama establish authorized returns on equity and rate-base additions, directly governing operating margins and earnings compounding.
ActuelPre-tax cost of debt remains elevated in a higher benchmark yield environment, driving incremental debt service obligations on large balance-sheet debt.
Pourquoi c'est important
Higher borrowing costs on maturing debt expand annual interest expense, reducing net margins and cash available for equity distribution.
Ongoing equity issuances to fund the capital expenditure deficit increase diluted share count, creating a per-share earnings headwind that dampens compounding.
Dividends ($3,015M paid in FY2025) and capex require continued reliance on debt and equity capital markets until spending normalizes.
Accelerating top-line revenue driven by traditional electric core operations.
Consolidated revenue rose to $29,553M in FY2025, with Traditional Electric Operating Companies delivering $22,056M (74.63%), and consensus forecasts pointing to $32,745M by FY2027.
Regional commercial load growth supports a 4.59% to 5.94% near-term top-line CAGR, anchoring rate-base growth.
Debt service burden expands amid higher interest rate environment.
Total debt reached $74,075M in FY2025 ($77,087M as of 2026-09-25), driving interest expense from $2,022M in FY2022 to $3,305M in FY2025.
Refinancing existing debt at pre-tax borrowing costs of 6.67% creates an ongoing drag on net margins unless fully offset by regulatory rate relief.
Duke Energy CorporationDUK
Cours / juste valeur
Juste valeur124,95 $USReport-date price113,35 $US
Date d’évaluation
Avantage concurrentielNarrow
Score d’investissement53 / 100
Entergy CorporationETR
Cours / juste valeur
Juste valeur77,58 $USReport-date price100,94 $US
Date d’évaluation
Avantage concurrentielNarrow
Score d’investissement48 / 100
Marge
SO
The Southern Company
$95.4B
17.0x
3.2x
12.1x
11.5%
—
AEP
American Electric Power Company Inc.
$64.4B
17.3x
2.8x
13.1x
10.1%
23.3%
XEL
Xcel Energy Inc.
$43.4B
15.3x
3.0x
13.6x
9.9%
22.7%
DUK
Duke Energy Corporation
$88.4B
15.8x
2.7x
11.0x
9.9%
27.5%
ETR
Entergy Corporation
$47.1B
19.3x
3.5x
13.9x
10.2%
24.5%
The 10-year Treasury yield at 5.11% and pre-tax cost of debt at 6.67% compress equity risk premiums and elevate refinancing expenses across capital-intensive utility capital structures.
Grid Modernization and Clean Energy Transition
neutral
The retirement of legacy fossil generation requires significant transmission and storage investments, expanding regulated rate base while demanding substantial ongoing capital market financing.
A pullback to the synthesized Fair value of $74.53 would re-establish parity with fundamental earnings and dividend discount models, warranting a reassessment of rating stance.
New position initiation or overweight accumulation requires a meaningful margin of safety below Fair value, approaching the DDM low endpoint of $69.07 where dividend yield provides adequate risk compensation.
