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 41,253 - -
Change - -10.54% 2.37% 12.61% -6.4% 4.45% - -
Enterprise Value (EV) 1 55,446 48,505 46,453 52,618 61,041 61,871 61,871 61,871
Change - -12.52% -4.23% 13.27% 16.01% 1.36% 0% 0%
P/E 5.55x -25.3x 15.4x 15.8x 11.3x 10.5x 7.98x 7.33x
PBR 0.67x 2.27x 1.35x 1.53x 1.23x 1.26x 1.16x 1.05x
PEG - 0x -0x 1.4x 0.3x 0.8x 0.3x 0.83x
Capitalization / Revenue 0.68x 0.61x 0.74x 0.62x 0.68x 0.69x 0.68x 0.67x
EV / Revenue 0.93x 0.81x 0.91x 0.77x 1.06x 1.04x 1.02x 1x
EV / EBITDA - - - - - - - -
EV / EBIT 6.32x 7.81x 6.38x 6.53x 6.8x 7.18x 7.05x 6.6x
EV / FCF 5.65x - - - - 22.5x 22.1x -
FCF Yield 17.7% - - - - 4.44% 4.53% -
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% 4.69% 4.83% 4.97%
EPS 2 19.51 -3.93 6.74 7.5 9.99 11.38 14.97 16.3
Distribution rate 23.6% -122% 74.2% 69.3% 54.1% 49.2% 38.6% 36.5%
Net sales 1 59,781 60,050 50,894 68,053 57,677 59,458 60,500 61,817
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 4,106 4,977 5,313
Net Debt 1 14,531 11,904 8,983 10,421 21,544 20,618 20,618 20,618
Reference price 2 108.24 99.46 103.71 118.53 112.88 119.50 119.50 119.50
Nbr of stocks (in thousands) 378,000 368,000 361,300 356,000 349,900 345,213 - -
Announcement Date 3/2/22 7/2/23 6/2/24 4/2/25 3/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.48x1.04x - 4.7% 41.25B
6.54x4.88x - 5.25% 138B
10.44x0.9x - 5.81% 102B
12.78x - - 2.84% 99.11B
14.33x1.06x1.07x4.03% 78.89B
14.66x - - 3.21% 72.21B
12.69x - - 2.41% 62.12B
17.58x - - 2.9% 59.65B
16.26x3.05x - 2.12% 58.66B
12.12x - - 4.56% 51.9B
Average 12.79x 2.19x 1.07x 3.78% 76.35B
Weighted average by Cap. 12.15x 2.56x 1.07x 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 Financial, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!