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 27,597 - -
Change - -11.47% -21.2% -30.65% 71.91% -4.82% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 27,597 27,597 27,597
Change - -11.47% -21.2% -30.65% 71.91% -4.82% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 12.5x 10.5x 9.56x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.73x 1.55x 1.38x
PEG - -0x 0.3x 0.3x 0.1x -0.6x 0.6x 1x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.5x 1.35x 1.22x
EV / Revenue 0x 0x - 0x 0x 1.5x 1.35x 1.22x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.7x 8.81x 8.14x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2251 0.2486 0.2884
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.03% 2.24% 2.6%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8904 1.059 1.16
Distribution rate -22% 52% 33.1% 27.5% 17.3% 25.3% 23.5% 24.9%
Net sales 1 17,090 17,615 - 7,995 8,302 18,429 20,435 22,561
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,844 3,132 3,389
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,360 2,634 2,783
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 11.09 11.09 11.09
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.($)
6.75x4.91x - 5.26% 142B
10.88x0.89x - 5.55% 105B
13.74x - - 2.67% 104B
14.08x1.04x - 4.11% 75.7B
14.98x - - 3.11% 74.07B
17.73x3.48x - 1.92% 64.89B
11.39x - - 2.44% 61.85B
17.69x - - 2.89% 59.26B
17.17x - - 3.29% 46.21B
Average 13.82x 2.58x 3.47% 81.47B
Weighted average by Cap. 12.82x 2.83x 3.75%

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