Company Valuation: Prudential plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,858 30,859 24,317 16,865 28,993 26,131 - -
Change - -11.47% -21.2% -30.65% 71.91% -9.87% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 26,131 26,131 26,131
Change - -11.47% -21.2% -30.65% 71.91% -9.87% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 12x 9.6x 8.83x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.64x 1.47x 1.31x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.4x 1.01x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.42x 1.28x 1.15x
EV / Revenue 0x 0x - 0x 0x 1.42x 1.28x 1.15x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.31x 8.3x 7.67x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2247 0.2481 0.2878
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.14% 2.37% 2.74%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8759 1.093 1.188
Distribution rate -22% 52% 33.1% 27.5% 17.3% 25.7% 22.7% 24.2%
Net sales 1 17,090 17,615 - 7,995 8,302 18,407 20,485 22,668
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,807 3,149 3,409
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,352 2,689 2,833
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 10.49 10.49 10.49
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,491,075 - -
Announcement Date 09/03/22 15/03/23 20/03/24 19/03/25 17/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.3x4.89x - 5.69% 132B
10.8x0.96x - 5.57% 105B
13.21x - - 2.8% 99.45B
14.81x - - 3.19% 72.35B
13.61x1.02x - 4.28% 72.31B
17.33x3.4x - 1.96% 63.48B
11.06x - - 2.5% 60.48B
17.5x - - 2.91% 59.5B
17.06x - - 3.33% 45.38B
Average 13.52x 2.57x 3.58% 78.88B
Weighted average by Cap. 12.57x 2.77x 3.88%

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