Valuation Prudential Financial, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-05 pm EST			5-day change	1st Jan Change
127.29 ^USD	+1.10%		-1.72%	+22.74%

Dec. 04	Sector Update: Financial Stocks Lean Lower Pre-Bell Wednesday	MT
Dec. 04	Prudential Financial Names Andrew Sullivan as Chief Executive	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	37,683	30,869	40,915	36,601	37,470	45,315	-	-
Change	-	-18.08%	32.54%	-10.54%	2.37%	20.94%	-	-
Enterprise Value (EV) ¹	51,636	44,709	55,446	48,505	46,453	65,341	65,341	65,341
Change	-	-13.42%	24.02%	-12.52%	-4.23%	40.66%	0%	0%
P/E ratio	9.27x	-78.1x	5.55x	-25.3x	15.4x	11.2x	9.38x	8.75x
PBR	0.6x	0.47x	0.67x	2.27x	1.35x	1.45x	1.32x	1.21x
PEG	-	1x	-0x	0x	-0x	0.2x	0.5x	1.23x
Capitalization / Revenue	0.65x	0.57x	0.68x	0.61x	0.74x	0.67x	0.79x	0.71x
EV / Revenue	0.89x	0.83x	0.93x	0.81x	0.91x	0.97x	1.14x	1.03x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6,760,471x	6,659,052x	6,318,601x	7,808,319x	6,379,212x	-	-	-
EV / FCF	-	-	5,650,807x	-	-	-	20,104,997x	-
FCF Yield	-	-	0%	-	-	-	0%	-
Dividend per Share ²	4	4.4	4.6	4.8	5	5.2	5.287	5.427
Rate of return	4.27%	5.64%	4.25%	4.83%	4.82%	4.09%	4.15%	4.26%
EPS ²	10.11	-1	19.51	-3.93	6.74	11.37	13.58	14.54
Distribution rate	39.6%	-440%	23.6%	-122%	74.2%	45.8%	38.9%	37.3%
Net sales ¹	58,132	54,149	59,781	60,050	50,894	67,623	57,113	63,543
EBITDA	-	-	-	-	-	-	-	-
EBIT	7,638	6,714	8,775	6,212	7,282	-	-	-
Net income ¹	4,186	-374	7,724	-1,438	2,488	4,201	4,984	5,443
Net Debt ¹	13,953	13,840	14,531	11,904	8,983	20,026	20,026	20,026
Reference price ²	93.74	78.07	108.24	99.46	103.71	127.29	127.29	127.29
Nbr of stocks (in thousands)	402,000	395,400	378,000	368,000	361,300	356,000	-	-
Announcement Date	2/4/20	2/4/21	2/3/22	2/7/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
PRUDENTIAL FINANCIAL, INC.	11.2x	0.97x	-	+4.09%	45.32B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	7.13x	5.07x	-	+4.66%	123B
AXA	9.62x	0.79x	-	+6.45%	75.12B
AFLAC INCORPORATED	13.61x	3.12x	10.92x	+1.86%	59.86B
METLIFE, INC.	13.53x	-	-	+2.52%	59.47B
MANULIFE FINANCIAL CORPORATION	15.72x	-	-	+3.54%	57.05B
GENERALI	11.49x	0.9x	-	+4.91%	45.59B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	7.69x	0.8x	-	+3.32%	41.32B
SUN LIFE FINANCIAL INC.	13.51x	-	-	+3.69%	36.1B
GREAT-WEST LIFECO INC.	11.66x	-	-	+4.55%	32.46B
Average	11.52x	1.94x	10.92x	+3.96%	57.48B
Weighted average by Cap.	11.01x	2.53x	10.92x	+4.08%