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 22,110 - -
Change - -11.47% -21.2% -30.65% 71.8% -23.69% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,974 22,110 22,110 22,110
Change - -11.47% -21.2% -30.65% 71.8% -23.69% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11x 8.33x 7.76x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.44x 1.28x 1.14x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.05x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.4x 2.16x 1.97x
EV / Revenue 0x 0x - 0x 0x 2.4x 2.16x 1.97x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.36x 7.05x 6.51x
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% 2.51% 2.88% 3.24%
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 9.040 9.040 9.040
Nbr of stocks (in thousands) 27,35,012 27,36,969 27,40,921 26,47,522 25,31,614 24,45,784 - -
Announcement Date 09/03/22 15/03/23 20/03/24 19/03/25 17/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
4.17x1.38x - 4.59% 13TCr
7.86x5.08x - 5.32% 13TCr
12.05x - - 2.98% 9.41TCr
16.01x - - 3.06% 7.51TCr
13.41x1.02x1.03x4.34% 7.16TCr
14.78x - - 3.77% 6.96TCr
12.84x - - 2.32% 6.41TCr
17.37x3.29x - 1.98% 6.19TCr
17.77x - - 2.9% 5.95TCr
Average 12.92x 2.69x 1.03x 3.47% 8.45TCr
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