Valuation Prudential Financial, Inc.

Stocks

Market Closed - NYSE 06:00:02 21/08/26 am AEST			5-day change	1st Jan Change
120.59 ^USD	-1.33%		-3.33%	+6.83%

07:13pm	European Midday Briefing : Bond Yields Steady as Treasury Intervention Struggles to Convince	DJ
03:13pm	MS&AD Insurance to Invest GBP200 Million in Standard Life's Pension Risk Transfer Partnership	MT

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	41,629	-	-
Change	-	-10.54%	2.37%	12.61%	-6.4%	5.4%	-	-
Enterprise Value (EV) ¹	55,446	48,505	46,453	52,618	61,041	61,457	61,457	61,457
Change	-	-12.52%	-4.23%	13.27%	16.01%	0.68%	0%	0%
P/E	5.55x	-25.3x	15.4x	15.8x	11.3x	10.3x	8.04x	7.39x
PBR	0.67x	2.27x	1.35x	1.53x	1.23x	1.27x	1.16x	1.05x
PEG	-	0x	-0x	1.4x	0.3x	0.6x	0.3x	0.84x
Capitalization / Revenue	0.68x	0.61x	0.74x	0.62x	0.68x	0.7x	0.69x	0.67x
EV / Revenue	0.93x	0.81x	0.91x	0.77x	1.06x	1.03x	1.02x	0.99x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.32x	7.81x	6.38x	6.53x	6.8x	7.06x	7.13x	6.66x
EV / FCF	5.65x	-	-	-	-	22.3x	21.9x	-
FCF Yield	17.7%	-	-	-	-	4.47%	4.56%	-
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%	4.64%	4.79%	4.93%
EPS ²	19.51	-3.93	6.74	7.5	9.99	11.73	15.01	16.32
Distribution rate	23.6%	-122%	74.2%	69.3%	54.1%	47.8%	38.5%	36.4%
Net sales ¹	59,781	60,050	50,894	68,053	57,677	59,444	60,391	61,835
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	8,775	6,212	7,282	8,053	8,981	8,709	8,615	9,233
Net income ¹	7,724	-1,438	2,488	2,727	3,576	4,131	4,973	5,302
Net Debt ¹	14,531	11,904	8,983	10,421	21,544	19,828	19,828	19,828
Reference price ²	108.24	99.46	103.71	118.53	112.88	120.59	120.59	120.59
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRUDENTIAL FINANCIAL, INC.	10.28x	1.03x	-	4.64%	41.63B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.37x	4.83x	-	5.54%	134B
AXA	10.55x	0.86x	-	5.75%	103B
AIA GROUP LIMITED	12.85x	-	-	2.95%	95.57B
GENERALI	13.57x	1.03x	1.04x	4.24%	75.65B
MANULIFE FINANCIAL CORPORATION	14.07x	-	-	3.31%	70.64B
METLIFE, INC.	12.03x	-	-	2.51%	59.39B
AFLAC INCORPORATED	16.33x	3.1x	-	2.11%	58.24B
GREAT-WEST LIFECO INC.	16.77x	-	-	3.05%	57.26B
CATHAY FINANCIAL HOLDING CO., LTD.	11.73x	-	-	4.69%	44.87B
Average	12.46x	2.17x	1.04x	3.88%	74.01B
Weighted average by Cap.	11.85x	2.52x	1.04x	4.08%