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 28,974 22,531 - -
Change - -11.47% -21.2% -30.65% 71.8% -22.24% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,974 22,531 22,531 22,531
Change - -11.47% -21.2% -30.65% 71.8% -22.24% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.2x 8.49x 7.91x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.47x 1.31x 1.17x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.07x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.44x 2.2x 2x
EV / Revenue 0x 0x - 0x 0x 2.44x 2.2x 2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.52x 7.19x 6.63x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.227 0.26 0.2925
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.46% 2.82% 3.18%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8233 1.085 1.165
Distribution rate -22% 52% 33.1% 27.5% 17.3% 27.6% 24% 25.1%
Net sales 1 17,090 17,615 - 7,995 8,302 9,223 10,241 11,251
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,644 3,134 3,399
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,105 2,587 2,745
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.212 9.212 9.212
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,531,614 2,445,784 - -
Announcement Date 3/9/22 3/15/23 3/20/24 3/19/25 3/17/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.17x1.38x - 4.59% 133B
7.86x5.08x - 5.32% 132B
12.05x - - 2.98% 94.09B
16.01x - - 3.06% 75.15B
13.41x1.02x1.03x4.34% 71.64B
14.78x - - 3.77% 69.63B
12.84x - - 2.32% 64.08B
17.37x3.29x - 1.98% 61.94B
17.77x - - 2.9% 59.54B
Average 12.92x 2.69x 1.03x 3.47% 84.53B
Weighted average by Cap. 11.67x 2.84x 1.03x 3.73%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prudential plc

Historical PBR trend

Valuation ratios - PBR - Prudential plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prudential plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prudential plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Prudential plc