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 24,895 - -
Change - -11.47% -21.2% -30.65% 71.91% -14.14% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 24,895 24,895 24,895
Change - -11.47% -21.2% -30.65% 71.91% -14.14% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.4x 9.07x 8.34x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.57x 1.4x 1.2x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.4x 0.95x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.35x 1.22x 1.1x
EV / Revenue 0x 0x - 0x 0x 1.35x 1.22x 1.1x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.93x 7.89x 7.28x
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% 2.25% 2.48% 2.86%
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 2,680 2,830
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.978 9.978 9.978
Nbr of stocks (in thousands) 27,35,012 27,36,969 27,40,921 26,47,522 25,33,236 24,94,950 - -
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.($)
11.37x - - 2.25% 3.3TCr
6.07x4.82x - 5.93% 13TCr
10.54x0.92x - 5.73% 10TCr
12.72x - - 2.94% 9.52TCr
13.51x1.01x - 4.31% 7.16TCr
14.54x - - 3.35% 6.79TCr
16.59x3.26x - 2.04% 6.11TCr
16.65x - - 3.03% 5.61TCr
10.12x - - 2.72% 5.53TCr
25.95x - - 1.67% 4.75TCr
Average 13.80x 2.50x 3.4% 7.15TCr
Weighted average by Cap. 12.75x 2.69x 3.84%

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