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 25,260 - -
Change - -11.47% -21.2% -30.65% 71.91% -12.88% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 25,260 25,260 25,260
Change - -11.47% -21.2% -30.65% 71.91% -12.88% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 12.9x 9.59x 8.77x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.58x 1.41x 1.27x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 0.94x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.65x 1.48x 1.35x
EV / Revenue 0x 0x - 0x 0x 1.65x 1.48x 1.35x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.74x 8.03x 7.38x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.228 0.2582 0.2898
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.24% 2.54% 2.85%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.7863 1.061 1.16
Distribution rate -22% 52% 33.1% 27.5% 17.3% 29% 24.3% 25%
Net sales 1 17,090 17,615 - 7,995 8,302 15,324 17,022 18,731
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,890 3,147 3,423
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,000 2,552 2,758
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 10.18 10.18 10.18
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,481,294 - -
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.($)
12.95x - - 2.24% 34.25B
6.66x4.97x - 5.16% 143B
10.52x0.86x - 5.73% 102B
12.89x - - 2.82% 99.22B
14.03x1.05x1.06x4.11% 77.43B
14.29x - - 3.25% 71.13B
12.6x - - 2.43% 61.33B
16.44x3.09x - 2.1% 58.42B
17.15x - - 2.98% 58.23B
12.53x - - 4.45% 48.87B
Average 13.01x 2.49x 1.06x 3.53% 75.38B
Weighted average by Cap. 12.20x 2.78x 1.06x 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 plc