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 24,072 - -
Change - -11.47% -21.2% -30.65% 71.91% -16.97% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 24,072 24,072 24,072
Change - -11.47% -21.2% -30.65% 71.91% -16.97% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.7x 8.99x 8.4x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.56x 1.38x 1.23x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.19x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.61x 2.36x 2.15x
EV / Revenue 0x 0x - 0x 0x 2.61x 2.36x 2.15x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.88x 7.71x 7.12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2252 0.2581 0.2894
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.32% 2.66% 2.98%
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% 25.1%
Net sales 1 17,090 17,615 - 7,995 8,302 9,211 10,196 11,200
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 2,145 2,571 2,725
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.700 9.700 9.700
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 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.($)
6.37x4.85x - 5.4% 135B
10.84x0.93x - 5.61% 104B
13.07x - - 2.78% 101B
14.34x1.06x1.08x4.07% 78.51B
15.09x - - 3.12% 73.51B
12.67x - - 2.42% 61.67B
17.75x - - 2.88% 59.76B
16.41x3.09x - 2.1% 58.32B
12.39x - - 4.46% 52.08B
Average 13.22x 2.48x 1.08x 3.65% 80.42B
Weighted average by Cap. 12.41x 2.70x 1.08x 3.89%

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

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!