Company Valuation: Prudential Financial, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,915 36,601 37,470 42,197 39,497 41,236 - -
Change - -10.54% 2.37% 12.61% -6.4% 4.4% - -
Enterprise Value (EV) 1 55,446 48,505 46,453 52,618 61,041 61,854 61,854 61,854
Change - -12.52% -4.23% 13.27% 16.01% 1.33% 0% 0%
P/E 5.55x -25.3x 15.4x 15.8x 11.3x 10.5x 7.97x 7.31x
PBR 0.67x 2.27x 1.35x 1.53x 1.23x 1.26x 1.16x 1.05x
PEG - 0x -0x 1.4x 0.3x 0.8x 0.3x 0.81x
Capitalization / Revenue 0.68x 0.61x 0.74x 0.62x 0.68x 0.69x 0.68x 0.67x
EV / Revenue 0.93x 0.81x 0.91x 0.77x 1.06x 1.04x 1.02x 1x
EV / EBITDA - - - - - - - -
EV / EBIT 6.32x 7.81x 6.38x 6.53x 6.8x 7.18x 7.05x 6.6x
EV / FCF 5.65x - - - - 22.5x 22.1x -
FCF Yield 17.7% - - - - 4.45% 4.53% -
Dividend per Share 2 4.6 4.8 5 5.2 5.4 5.6 5.778 5.943
Rate of return 4.25% 4.83% 4.82% 4.39% 4.78% 4.69% 4.84% 4.98%
EPS 2 19.51 -3.93 6.74 7.5 9.99 11.38 14.98 16.33
Distribution rate 23.6% -122% 74.2% 69.3% 54.1% 49.2% 38.6% 36.4%
Net sales 1 59,781 60,050 50,894 68,053 57,677 59,510 60,556 61,894
EBITDA - - - - - - - -
EBIT 1 8,775 6,212 7,282 8,053 8,981 8,615 8,773 9,377
Net income 1 7,724 -1,438 2,488 2,727 3,576 4,127 4,980 5,322
Net Debt 1 14,531 11,904 8,983 10,421 21,544 20,618 20,618 20,618
Reference price 2 108.24 99.46 103.71 118.53 112.88 119.45 119.45 119.45
Nbr of stocks (in thousands) 378,000 368,000 361,300 356,000 349,900 345,213 - -
Announcement Date 2/3/22 2/7/23 2/6/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.49x1.04x - 4.69% 41.24B
6.35x4.84x - 5.41% 135B
10.67x0.92x - 5.71% 101B
12.44x - - 2.89% 96.87B
13.85x1.04x1.05x4.21% 75.33B
15.1x - - 3.12% 72.88B
12.76x - - 2.4% 62.09B
17.72x - - 2.88% 59.1B
16.04x3.01x - 2.15% 57.01B
12.12x - - 4.56% 51.01B
Average 12.75x 2.17x 1.05x 3.8% 75.16B
Weighted average by Cap. 12.10x 2.53x 1.05x 3.99%

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 Financial, Inc.