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 22,485 - -
Change - -11.47% -21.2% -30.65% 71.91% -22.45% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 22,485 22,485 22,485
Change - -11.47% -21.2% -30.65% 71.91% -22.45% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 10.8x 8.4x 7.83x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.44x 1.29x 1.15x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.08x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.43x 2.2x 2x
EV / Revenue 0x 0x - 0x 0x 2.43x 2.2x 2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.29x 7.17x 6.62x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2256 0.259 0.2905
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.49% 2.86% 3.2%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8385 1.08 1.158
Distribution rate -22% 52% 33.1% 27.5% 17.3% 26.9% 24% 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 2,067 2,545 2,736
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.068 9.068 9.068
Nbr of stocks (in thousands) 27,35,012 27,36,969 27,40,921 26,47,522 25,33,236 24,79,595 - -
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.($)
10.81x - - 2.49% 3TCr
3.95x1.36x - 4.69% 13TCr
6.53x4.91x - 5.53% 13TCr
12.32x - - 2.91% 9.62TCr
15.51x - - 3.09% 7.35TCr
13.55x1.03x1.04x4.29% 7.3TCr
14.74x - - 3.67% 6.97TCr
12.83x - - 2.33% 6.4TCr
16.87x3.19x - 2.04% 6.01TCr
17.36x - - 2.95% 5.77TCr
Average 12.45x 2.62x 1.04x 3.4% 7.84TCr
Weighted average by Cap. 11.31x 2.75x 1.04x 3.72%

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
  1. Stock Market
  2. Stocks
  3. PRU Stock
  4. Valuation Prudential plc