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 24,576 - -
Change - -11.47% -21.2% -30.65% 71.91% -15.23% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 24,576 24,576 24,576
Change - -11.47% -21.2% -30.65% 71.91% -15.23% 0% 0%
P/E Ratio -21.5x 37.5x 18.2x 9.84x 9.95x 11.2x 8.92x 8.2x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.44x 1.3x 1.13x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.4x 0.93x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.34x 1.2x 1.08x
EV / Revenue 0x 0x - 0x 0x 1.34x 1.2x 1.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.81x 7.79x 7.18x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2246 0.2479 0.2852
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.29% 2.53% 2.91%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8774 1.1 1.197
Distribution rate -22% 52% 33.1% 27.5% 17.3% 25.6% 22.5% 23.8%
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 2,789 3,155 3,421
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,335 2,614 2,830
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.812 9.812 9.812
Nbr of stocks (in thousands) 27,35,012 27,36,969 27,40,921 26,47,522 25,33,236 25,04,689 - -
Announcement Date 09/03/22 15/03/23 20/03/24 19/03/25 17/03/26 - - -
1GBP in Million2GBP
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.18x - - 2.29% 3.3TCr
6.74x4.97x - 5.33% 14TCr
13.14x - - 2.85% 9.84TCr
9.9x0.9x - 6.08% 9.72TCr
13.17x1x - 4.37% 7.13TCr
14.16x - - 3.44% 6.73TCr
16.28x3.19x - 2.08% 6TCr
10.35x - - 2.64% 5.72TCr
15.65x - - 3.21% 5.36TCr
12.27x - - 4.06% 4.66TCr
Average 12.28x 2.51x 3.63% 7.24TCr
Weighted average by Cap. 11.65x 2.83x 3.96%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!