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 27,273 - -
Change - -11.47% -21.2% -30.65% 71.91% -5.93% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 27,273 27,273 27,273
Change - -11.47% -21.2% -30.65% 71.91% -5.93% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 12.5x 10.3x 9.4x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.71x 1.53x 1.36x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.5x 0.95x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.48x 1.33x 1.2x
EV / Revenue 0x 0x - 0x 0x 1.48x 1.33x 1.2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.69x 8.64x 7.98x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2253 0.2486 0.2887
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.06% 2.27% 2.63%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8753 1.061 1.166
Distribution rate -22% 52% 33.1% 27.5% 17.3% 25.7% 23.4% 24.8%
Net sales 1 17,090 17,615 - 7,995 8,302 18,407 20,485 22,668
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,814 3,157 3,419
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,337 2,639 2,793
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 10.96 10.96 10.96
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,488,425 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.36x - - 2.08% 35.93B
6.74x4.98x - 5.31% 140B
10.77x0.9x - 5.57% 105B
13.66x1.02x - 4.24% 72.44B
14.6x - - 3.19% 71.87B
17.29x3.39x - 1.97% 63.29B
10.97x - - 2.54% 59.54B
17.3x - - 2.94% 58.42B
16.94x - - 3.33% 45.39B
11.68x - - 4.71% 44.08B
Average 13.23x 2.57x 3.59% 69.52B
Weighted average by Cap. 12.36x 2.84x 3.94%

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