Company Valuation: Prudential Financial, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,915 36,601 37,470 42,197 39,497 40,873 - -
Change - -10.54% 2.37% 12.61% -6.4% 3.49% - -
Enterprise Value (EV) 1 55,446 48,505 46,453 52,618 61,041 61,491 61,491 61,491
Change - -12.52% -4.23% 13.27% 16.01% 0.74% 0% 0%
P/E 5.55x -25.3x 15.4x 15.8x 11.3x 10.4x 7.91x 7.26x
PBR 0.67x 2.27x 1.35x 1.53x 1.23x 1.25x 1.15x 1.04x
PEG - 0x -0x 1.4x 0.3x 0.7x 0.3x 0.82x
Capitalization / Revenue 0.68x 0.61x 0.74x 0.62x 0.68x 0.69x 0.68x 0.66x
EV / Revenue 0.93x 0.81x 0.91x 0.77x 1.06x 1.03x 1.02x 0.99x
EV / EBITDA - - - - - - - -
EV / EBIT 6.32x 7.81x 6.38x 6.53x 6.8x 7.14x 7.01x 6.56x
EV / FCF 5.65x - - - - 22.4x 22x -
FCF Yield 17.7% - - - - 4.47% 4.55% -
Dividend per Share 2 4.6 4.8 5 5.2 5.4 5.6 5.778 5.943
Rate of return 4.25% 4.83% 4.82% 4.39% 4.78% 4.73% 4.88% 5.02%
EPS 2 19.51 -3.93 6.74 7.5 9.99 11.38 14.97 16.3
Distribution rate 23.6% -122% 74.2% 69.3% 54.1% 49.2% 38.6% 36.5%
Net sales 1 59,781 60,050 50,894 68,053 57,677 59,458 60,500 61,817
EBITDA - - - - - - - -
EBIT 1 8,775 6,212 7,282 8,053 8,981 8,615 8,773 9,377
Net income 1 7,724 -1,438 2,488 2,727 3,576 4,106 4,977 5,313
Net Debt 1 14,531 11,904 8,983 10,421 21,544 20,618 20,618 20,618
Reference price 2 108.24 99.46 103.71 118.53 112.88 118.40 118.40 118.40
Nbr of stocks (in thousands) 378,000 368,000 361,300 356,000 349,900 345,213 - -
Announcement Date 03/02/22 07/02/23 06/02/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.36x1.03x - 4.75% 40.71B
6.36x4.84x - 5.4% 135B
10.92x0.94x - 5.57% 105B
13.17x - - 2.75% 102B
14.63x1.08x1.09x3.99% 80.18B
15.01x - - 3.14% 73.2B
12.71x - - 2.41% 61.86B
17.77x - - 2.87% 59.89B
16.45x3.09x - 2.1% 58.46B
12.28x - - 4.5% 51.49B
Average 12.97x 2.20x 1.09x 3.75% 76.7B
Weighted average by Cap. 12.36x 2.53x 1.09x 3.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PRU Stock
  4. Valuation Prudential Financial, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!