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 23,328 - -
Change - -11.47% -21.2% -30.65% 71.91% -19.54% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 23,328 23,328 23,328
Change - -11.47% -21.2% -30.65% 71.91% -19.54% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.3x 8.69x 8.12x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.5x 1.33x 1.19x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.15x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.52x 2.28x 2.08x
EV / Revenue 0x 0x - 0x 0x 2.52x 2.28x 2.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.6x 7.44x 6.87x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2257 0.2586 0.2901
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.4% 2.75% 3.09%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8334 1.082 1.158
Distribution rate -22% 52% 33.1% 27.5% 17.3% 27.1% 23.9% 25.1%
Net sales 1 17,090 17,615 - 7,995 8,302 9,252 10,234 11,241
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,711 3,135 3,396
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,063 2,542 2,731
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.400 9.400 9.400
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,481,693 - -
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.($)
6.35x4.84x - 5.41% 133B
10.67x0.92x - 5.71% 101B
12.44x - - 2.89% 97.26B
13.64x1.03x1.04x4.27% 74.04B
15.1x - - 3.12% 72.22B
12.76x - - 2.4% 60.89B
17.72x - - 2.88% 58.6B
16.04x3.01x - 2.15% 56.93B
12.12x - - 4.56% 50.95B
Average 12.98x 2.45x 1.04x 3.71% 78.35B
Weighted average by Cap. 12.17x 2.70x 1.04x 3.96%

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