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 22,028 - -
Change - -11.47% -21.2% -30.65% 71.91% -24.02% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 22,028 22,028 22,028
Change - -11.47% -21.2% -30.65% 71.91% -24.02% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 10.7x 8.21x 7.67x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.42x 1.26x 1.12x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.09x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.38x 2.15x 1.96x
EV / Revenue 0x 0x - 0x 0x 2.38x 2.15x 1.96x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.12x 7.03x 6.49x
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% 2.54% 2.91% 3.27%
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 8.876 8.876 8.876
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.($)
4.04x1.4x - 4.24% 137B
6.28x4.94x - 5.47% 132B
9.94x0.87x - 6.06% 93.85B
11.65x - - 3.08% 90.91B
12.94x1x1.01x4.49% 69.45B
14.56x - - 3.24% 69.78B
13.96x - - 3.67% 67.03B
12.74x - - 2.38% 62.58B
16.22x3.04x - 2.13% 57.62B
Average 11.37x 2.25x 1.01x 3.86% 86.73B
Weighted average by Cap. 10.20x 2.39x 1.01x 4.11%

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