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 28,974 22,531 - -
Change - -11.47% -21.2% -30.65% 71.8% -22.24% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,974 22,531 22,531 22,531
Change - -11.47% -21.2% -30.65% 71.8% -22.24% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.2x 8.5x 7.91x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.47x 1.31x 1.17x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.07x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.44x 2.2x 2x
EV / Revenue 0x 0x - 0x 0x 2.44x 2.2x 2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.52x 7.19x 6.63x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2269 0.2599 0.2924
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.46% 2.82% 3.17%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.823 1.084 1.164
Distribution rate -22% 52% 33.1% 27.5% 17.3% 27.6% 24% 25.1%
Net sales 1 17,090 17,615 - 7,995 8,302 9,223 10,241 11,251
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,644 3,134 3,399
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,104 2,586 2,744
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.212 9.212 9.212
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,531,614 2,445,784 - -
Announcement Date 3/9/22 A 3/15/23 A 3/20/24 A 3/19/25 A 3/17/26 A - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.71x4.91x - 5.42% 132B
4.1x1.37x - 4.66% 131B
12.68x - - 2.83% 99.02B
15.77x - - 3.11% 74.17B
13.42x1.02x1.04x4.34% 71.7B
14.74x - - 3.78% 69.33B
12.74x - - 2.34% 63.56B
17.42x3.3x - 1.97% 62.11B
17.62x - - 2.93% 59.18B
Average 12.91x 2.65x 1.04x 3.49% 84.64B
Weighted average by Cap. 11.68x 2.79x 1.04x 3.74%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prudential plc

Historical PBR trend

Valuation ratios - PBR - Prudential plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prudential plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prudential plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Prudential plc