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 23,437 - -
Change - -11.47% -21.2% -30.65% 71.91% -19.16% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 23,437 23,437 23,437
Change - -11.47% -21.2% -30.65% 71.91% -19.16% 0% 0%
P/E -21.5x 37.5x 18.2x 9.84x 9.95x 11.3x 8.73x 8.16x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.51x 1.34x 1.2x
PEG - -0x 0.3x 0.3x 0.1x -0.4x 0.3x 1.16x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 2.53x 2.29x 2.08x
EV / Revenue 0x 0x - 0x 0x 2.53x 2.29x 2.08x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.64x 7.48x 6.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2257 0.2586 0.2901
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 2.39% 2.74% 3.07%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8334 1.082 1.158
Distribution rate -22% 52% 33.1% 27.5% 17.3% 27.1% 23.9% 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 2,063 2,542 2,731
Net Debt - - - - - - - -
Reference price 2 12.745 11.275 8.872 6.370 11.445 9.444 9.444 9.444
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,481,693 - -
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.($)
4.28x1.44x - 3.92% 141B
6.26x4.83x - 5.49% 134B
10.55x0.91x - 5.77% 99.7B
12.44x - - 2.89% 97.04B
13.73x1.04x1.05x4.23% 74.55B
14.97x - - 3.15% 71.96B
13.82x - - 3.7% 66.59B
12.42x - - 2.46% 60.5B
17.22x - - 2.96% 57.22B
Average 11.74x 2.05x 1.05x 3.84% 89.12B
Weighted average by Cap. 10.54x 2.26x 1.05x 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