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 25,183 - -
Change - -11.47% -21.2% -30.65% 71.91% -13.14% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 25,183 25,183 25,183
Change - -11.47% -21.2% -30.65% 71.91% -13.14% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.4x 9.54x 8.73x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.57x 1.4x 1.26x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.5x 0.94x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.63x 1.47x 1.33x
EV / Revenue 0x 0x - 0x 0x 1.63x 1.47x 1.33x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.82x 7.99x 7.36x
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% 2.19% 2.56% 2.86%
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 15,427 17,163 18,904
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 2,345 2,605 2,769
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 10.12 10.12 10.12
Nbr of stocks (in thousands) 27,35,012 27,36,969 27,40,921 26,47,522 25,33,236 24,88,425 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.43x4.86x - 5.49% 14TCr
10.85x0.88x - 5.59% 10TCr
12.53x - - 2.92% 9.55TCr
14.08x1.05x1.06x4.09% 7.74TCr
14.65x - - 3.17% 7.28TCr
12.27x - - 2.42% 6.14TCr
16.91x3.23x - 2.03% 6.05TCr
17.39x - - 2.94% 5.87TCr
11.97x - - 4.6% 4.54TCr
Average 13.01x 2.50x 1.06x 3.69% 7.91TCr
Weighted average by Cap. 12.22x 2.72x 1.06x 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