Company Valuation: Prudential Financial, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,915 36,601 37,470 42,197 39,497 38,871 - -
Change - -10.54% 2.37% 12.61% -6.4% -1.58% - -
Enterprise Value (EV) 1 55,446 48,505 46,453 52,618 61,041 59,489 59,489 59,489
Change - -12.52% -4.23% 13.27% 16.01% -2.54% 0% 0%
P/E 5.55x -25.3x 15.4x 15.8x 11.3x 9.89x 7.52x 6.9x
PBR 0.67x 2.27x 1.35x 1.53x 1.23x 1.18x 1.1x 0.99x
PEG - 0x -0x 1.4x 0.3x 0.7x 0.2x 0.77x
Capitalization / Revenue 0.68x 0.61x 0.74x 0.62x 0.68x 0.65x 0.64x 0.63x
EV / Revenue 0.93x 0.81x 0.91x 0.77x 1.06x 1x 0.98x 0.96x
EV / EBITDA - - - - - - - -
EV / EBIT 6.32x 7.81x 6.38x 6.53x 6.8x 6.91x 6.78x 6.34x
EV / FCF 5.65x - - - - 21.6x 21.2x -
FCF Yield 17.7% - - - - 4.62% 4.71% -
Dividend per Share 2 4.6 4.8 5 5.2 5.4 5.6 5.778 5.943
Rate of return 4.25% 4.83% 4.82% 4.39% 4.78% 4.97% 5.13% 5.28%
EPS 2 19.51 -3.93 6.74 7.5 9.99 11.38 14.98 16.33
Distribution rate 23.6% -122% 74.2% 69.3% 54.1% 49.2% 38.6% 36.4%
Net sales 1 59,781 60,050 50,894 68,053 57,677 59,439 60,518 61,894
EBITDA - - - - - - - -
EBIT 1 8,775 6,212 7,282 8,053 8,981 8,615 8,773 9,377
Net income 1 7,724 -1,438 2,488 2,727 3,576 4,127 4,980 5,322
Net Debt 1 14,531 11,904 8,983 10,421 21,544 20,618 20,618 20,618
Reference price 2 108.24 99.46 103.71 118.53 112.88 112.60 112.60 112.60
Nbr of stocks (in thousands) 378,000 368,000 361,300 356,000 349,900 345,213 - -
Announcement Date 03/02/22 07/02/23 06/02/24 04/02/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.16x1.43x - 4.13% 140B
6.36x4.83x - 5.41% 134B
10.2x0.88x - 5.97% 95.8B
11.64x - - 3.08% 90.86B
14.91x - - 3.16% 71.36B
13.08x1.01x1.02x4.44% 70.55B
13.73x - - 3.73% 66.18B
12.21x - - 2.48% 60.01B
17.14x - - 2.98% 56.72B
Average 11.49x 2.04x 1.02x 3.93% 87.29B
Weighted average by Cap. 10.27x 2.28x 1.02x 4.15%

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. PRU Stock
  5. Valuation Prudential Financial, Inc.