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 25,433 - -
Change - -11.47% -21.2% -30.65% 71.91% -12.28% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 25,433 25,433 25,433
Change - -11.47% -21.2% -30.65% 71.91% -12.28% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.5x 9.66x 8.84x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.59x 1.42x 1.28x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.5x 0.95x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.66x 1.49x 1.36x
EV / Revenue 0x 0x - 0x 0x 1.66x 1.49x 1.36x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.91x 8.07x 7.43x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2213 0.2587 0.2898
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.16% 2.52% 2.83%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8912 1.061 1.159
Distribution rate -22% 52% 33.1% 27.5% 17.3% 24.8% 24.4% 25%
Net sales 1 17,090 17,615 - 7,995 8,302 15,324 17,022 18,731
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,856 3,150 3,424
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,342 2,601 2,762
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 10.25 10.25 10.25
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,481,294 - -
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.($)
11.42x - - 2.18% 34.17B
6.45x4.86x - 5.47% 136B
10.82x0.88x - 5.6% 104B
12.51x - - 2.92% 95.42B
13.92x1.04x1.06x4.14% 76.54B
14.69x - - 3.17% 72.88B
12.37x - - 2.4% 61.94B
16.96x3.24x - 2.02% 60.71B
17.42x - - 2.94% 58.73B
11.95x - - 4.61% 45.44B
Average 12.85x 2.50x 1.06x 3.54% 74.61B
Weighted average by Cap. 12.18x 2.73x 1.06x 3.86%

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 plc