Company Valuation: Prudential plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 34,858 30,859 24,317 16,865 28,993 28,385 - -
Change - -11.47% -21.2% -30.65% 71.91% -2.1% - -
Enterprise Value (EV) 34,858 30,859 24,317 16,865 28,993 28,385 28,385 28,385
Change - -11.47% -21.2% -30.65% 71.91% -2.1% 0% 0%
P/E ratio -21.5x 37.5x 18.2x 9.84x 9.95x 13x 10.2x 9.51x
PBR 2.58x 2.28x 1.7x 1.26x 1.93x 1.8x 1.62x 1.37x
PEG - -0x 0.3x 0.3x 0.1x -0.5x 0.4x 1.29x
Capitalization / Revenue 2.04x 1.75x - 2.11x 3.49x 1.54x 1.39x 1.25x
EV / Revenue 0x 0x - 0x 0x 1.54x 1.39x 1.25x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.1x 9.07x 8.21x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1308 0.1561 0.161 0.1783 0.1993 0.2244 0.2473 0.2846
Rate of return 1.03% 1.38% 1.81% 2.8% 1.74% 1.98% 2.18% 2.51%
EPS 2 -0.5935 0.3004 0.4866 0.6474 1.15 0.8748 1.111 1.193
Distribution rate -22% 52% 33.1% 27.5% 17.3% 25.6% 22.3% 23.9%
Net sales 1 17,090 17,615 - 7,995 8,302 18,403 20,481 22,663
EBITDA - - - - - - - -
EBIT 1 2,470 2,778 2,274 2,412 2,477 2,806 3,131 3,456
Net income 1 -1,560 821.4 1,337 1,761 2,981 2,331 2,628 2,826
Net Debt - - - - - - - -
Reference price 2 12.74 11.28 8.87 6.37 11.44 11.35 11.35 11.35
Nbr of stocks (in thousands) 2,735,012 2,736,969 2,740,921 2,647,522 2,533,236 2,500,841 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.97x - - 1.98% 38.68B
7.49x5.19x - 4.8% 157B
9.94x0.93x - 6.05% 99.29B
12.57x0.97x - 4.65% 68.55B
12.69x - - 3.52% 66.71B
15.63x3.01x - 2.16% 57.57B
9.46x - - 2.99% 50.38B
14.31x - - 3.52% 50.03B
6.7x0.88x - 3.34% 49.71B
14.81x - - 3.97% 38.8B
Average 11.66x 2.20x 3.7% 67.63B
Weighted average by Cap. 10.90x 2.75x 4.07%

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. Equities
  3. PRU Stock
  4. Valuation Prudential plc