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 24,762 - -
Change - -11.47% -21.2% -30.65% 71.91% -14.59% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 24,762 24,762 24,762
Change - -11.47% -21.2% -30.65% 71.91% -14.59% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 12x 9.25x 8.64x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.6x 1.41x 1.26x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.23x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.76x 2.43x 2.21x
EV / Revenue 0x 0x - 0x 0x 2.76x 2.43x 2.21x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.13x 7.93x 7.32x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2253 0.2582 0.2908
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.26% 2.59% 2.91%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8312 1.079 1.155
Distribution rate -22% 52% 33.1% 27.5% 17.3% 27.1% 23.9% 25.2%
Net sales 1 17,090 17,615 - 7,995 8,302 8,980 10,194 11,197
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,712 3,122 3,382
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,169 2,570 2,726
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.978 9.978 9.978
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,481,693 - -
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.($)
12x - - 2.26% 33.54B
6.71x4.93x - 5.12% 142B
10.38x0.9x - 5.85% 101B
13.11x - - 2.77% 101B
14.15x1.05x1.07x4.08% 78.19B
14.43x - - 3.27% 71.28B
12.5x - - 2.45% 60.81B
17.01x - - 3% 58.09B
16.18x3.04x - 2.13% 57.52B
12.12x - - 4.56% 51.45B
Average 12.86x 2.48x 1.07x 3.55% 75.5B
Weighted average by Cap. 12.14x 2.77x 1.07x 3.85%

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 plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!