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 41,479 - -
Change - -10.54% 2.37% 12.61% -6.4% 5.02% - -
Enterprise Value (EV) 1 55,446 48,505 46,453 52,618 61,041 61,307 61,307 61,307
Change - -12.52% -4.23% 13.27% 16.01% 0.44% 0% 0%
P/E 5.55x -25.3x 15.4x 15.8x 11.3x 9.92x 8.19x 7.55x
PBR 0.67x 2.27x 1.35x 1.53x 1.23x 1.24x 1.15x 1.04x
PEG - 0x -0x 1.4x 0.3x 0.5x 0.4x 0.89x
Capitalization / Revenue 0.68x 0.61x 0.74x 0.62x 0.68x 0.7x 0.69x 0.68x
EV / Revenue 0.93x 0.81x 0.91x 0.77x 1.06x 1.03x 1.02x 1x
EV / EBITDA - - - - - - - -
EV / EBIT 6.32x 7.81x 6.38x 6.53x 6.8x 7.36x 7.19x 6.83x
EV / FCF 5.65x - - - - 22.3x 21.9x -
FCF Yield 17.7% - - - - 4.49% 4.57% -
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% 4.66% 4.81% 4.95%
EPS 2 19.51 -3.93 6.74 7.5 9.99 12.12 14.67 15.91
Distribution rate 23.6% -122% 74.2% 69.3% 54.1% 46.2% 39.4% 37.4%
Net sales 1 59,781 60,050 50,894 68,053 57,677 59,248 59,960 61,419
EBITDA - - - - - - - -
EBIT 1 8,775 6,212 7,282 8,053 8,981 8,333 8,532 8,974
Net income 1 7,724 -1,438 2,488 2,727 3,576 4,423 4,786 4,959
Net Debt 1 14,531 11,904 8,983 10,421 21,544 19,828 19,828 19,828
Reference price 2 108.24 99.46 103.71 118.53 112.88 120.16 120.16 120.16
Nbr of stocks (in thousands) 378,000 368,000 361,300 356,000 349,900 345,200 - -
Announcement Date 2/3/22 A 2/7/23 A 2/6/24 A 2/4/25 A 2/3/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.92x1.03x - 4.66% 41.48B
6.6x4.89x - 5.34% 140B
10.84x0.88x - 5.6% 104B
13.41x - - 2.72% 102B
14.28x1.05x - 4.05% 77.09B
15.02x - - 3.1% 74.33B
17.46x3.43x - 1.95% 63.91B
11.41x - - 2.44% 61.94B
17.47x - - 2.93% 58.57B
16.93x - - 3.33% 45.61B
Average 13.33x 2.26x 3.61% 76.99B
Weighted average by Cap. 12.57x 2.62x 3.83%

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.