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 28,244 - -
Change - -11.47% -21.2% -30.65% 71.91% -2.58% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 28,244 28,244 28,244
Change - -11.47% -21.2% -30.65% 71.91% -2.58% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 13x 10.7x 9.74x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.77x 1.58x 1.41x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.5x 0.99x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.53x 1.38x 1.25x
EV / Revenue 0x 0x - 0x 0x 1.53x 1.38x 1.25x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10x 8.95x 8.26x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2253 0.2486 0.2887
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 1.98% 2.19% 2.54%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8753 1.061 1.166
Distribution rate -22% 52% 33.1% 27.5% 17.3% 25.7% 23.4% 24.8%
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 2,814 3,157 3,419
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,337 2,639 2,793
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 11.35 11.35 11.35
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,488,425 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.91x5.02x - 5.16% 144B
10.86x0.91x - 5.52% 107B
13.91x - - 2.65% 105B
14.08x1.04x - 4.11% 75.76B
15.02x - - 3.11% 74.32B
17.71x3.48x - 1.92% 64.82B
11.5x - - 2.42% 62.46B
17.48x - - 2.93% 58.64B
17.13x - - 3.3% 46.14B
Average 13.84x 2.61x 3.46% 81.96B
Weighted average by Cap. 12.85x 2.87x 3.73%

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