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 25,111 - -
Change - -11.47% -21.2% -30.65% 71.91% -13.39% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 25,111 25,111 25,111
Change - -11.47% -21.2% -30.65% 71.91% -13.39% 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 1.64x 1.48x 1.34x
EV / Revenue 0x 0x - 0x 0x 1.64x 1.48x 1.34x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.79x 7.97x 7.33x
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 15,324 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 10.12 10.12 10.12
Nbr of stocks (in thousands) 27,35,012 27,36,969 27,40,921 26,47,522 25,33,236 24,81,294 - -
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.($)
6.37x4.83x - 5.54% 13TCr
10.55x0.86x - 5.75% 10TCr
12.85x - - 2.95% 9.56TCr
13.57x1.03x1.04x4.24% 7.57TCr
14.07x - - 3.31% 7.06TCr
12.03x - - 2.51% 5.94TCr
16.33x3.1x - 2.11% 5.82TCr
16.77x - - 3.05% 5.73TCr
11.73x - - 4.69% 4.49TCr
Average 12.70x 2.45x 1.04x 3.79% 7.76TCr
Weighted average by Cap. 11.94x 2.68x 1.04x 4.05%

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