Valuation Prudential Financial, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 14:36:29 2026-10-14 EDT			5-day change	1st Jan Change
281.59 ^BRL	-1.20%		-1.20%	-11.02%

10-16	Barclays Adjusts Price Target on Prudential Financial to $94 From $96	MT
10-16	Keefe, Bruyette & Woods Adjusts Price Target on Prudential Financial to $119 From $123	MT

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	40,014	-	-
Change	-	-10.54%	2.37%	12.61%	-6.4%	1.31%	-	-
Enterprise Value (EV) ¹	55,446	48,505	46,453	52,618	61,041	60,632	60,632	60,632
Change	-	-12.52%	-4.23%	13.27%	16.01%	-0.67%	0%	0%
P/E	5.55x	-25.3x	15.4x	15.8x	11.3x	10.5x	8.09x	7.3x
PBR	0.67x	2.27x	1.35x	1.53x	1.23x	1.23x	1.14x	1.03x
PEG	-	0x	-0x	1.4x	0.3x	1x	0.3x	0.7x
Capitalization / Revenue	0.68x	0.61x	0.74x	0.62x	0.68x	0.68x	0.66x	0.65x
EV / Revenue	0.93x	0.81x	0.91x	0.77x	1.06x	1.02x	1.01x	0.98x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.32x	7.81x	6.38x	6.53x	6.8x	7.05x	7.07x	6.46x
EV / FCF	-	-	-	-	-	-	22,456,149x	-
FCF Yield	-	-	-	-	-	-	0%	-
Dividend per Share ²	4.6	4.8	5	5.2	5.4	5.6	5.778	5.951
Rate of return	4.25%	4.83%	4.82%	4.39%	4.78%	4.83%	4.98%	5.13%
EPS ²	19.51	-3.93	6.74	7.5	9.99	11.02	14.33	15.89
Distribution rate	23.6%	-122%	74.2%	69.3%	54.1%	50.8%	40.3%	37.5%
Net sales ¹	59,781	60,050	50,894	68,053	57,677	59,267	60,271	61,619
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	8,775	6,212	7,282	8,053	8,981	8,598	8,580	9,393
Net income ¹	7,724	-1,438	2,488	2,727	3,576	3,942	4,766	5,229
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	115.91	115.91	115.91
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.53x	4.91x	-	5.53%	130B
CHINA LIFE INSURANCE COMPANY LIMITED	3.95x	1.36x	-	4.69%	130B
AIA GROUP LIMITED	12.32x	-	-	2.91%	96.23B
MANULIFE FINANCIAL CORPORATION	15.51x	-	-	3.09%	73.51B
GENERALI	13.55x	1.03x	1.04x	4.29%	73.02B
FUBON FINANCIAL HOLDING CO., LTD.	14.74x	-	-	3.67%	69.72B
METLIFE, INC.	12.83x	-	-	2.33%	64.03B
AFLAC INCORPORATED	16.87x	3.19x	-	2.04%	60.15B
GREAT-WEST LIFECO INC.	17.36x	-	-	2.95%	57.74B
Average	12.63x	2.62x	1.04x	3.5%	83.81B
Weighted average by Cap.	11.33x	2.75x	1.04x	3.77%