Valuation Prudential Financial, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-11-14 pm EST			5-day change	1st Jan Change
107.16 ^USD	-0.64%		+0.82%	-9.59%

Nov. 13	Rotation in a Foggy Market
Nov. 13	RTX to take $300 million fourth quarter charge tied to pension buyout	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,869	40,915	36,601	37,470	42,197	37,495	-	-
Change	-	32.54%	-10.54%	2.37%	12.61%	-11.14%	-	-
Enterprise Value (EV) ¹	44,709	55,446	48,505	46,453	52,618	57,519	57,519	57,519
Change	-	24.02%	-12.52%	-4.23%	13.27%	9.32%	0%	0%
P/E ratio	-78.1x	5.55x	-25.3x	15.4x	15.8x	9.8x	7.84x	7.44x
PBR	0.47x	0.67x	2.27x	1.35x	1.53x	1.17x	1.07x	0.98x
PEG	-	-0x	0x	-0x	1.4x	0.2x	0.3x	1.39x
Capitalization / Revenue	0.57x	0.68x	0.61x	0.74x	0.62x	0.66x	0.64x	0.61x
EV / Revenue	0.83x	0.93x	0.81x	0.91x	0.77x	1.02x	0.98x	0.94x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.66x	6.32x	7.81x	6.38x	6.53x	6.27x	5.98x	5.74x
EV / FCF	-	-	-	-	-	-	20,542,601x	19,834,236x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	4.4	4.6	4.8	5	5.2	5.4	5.603	5.807
Rate of return	5.64%	4.25%	4.83%	4.82%	4.39%	5.04%	5.23%	5.42%
EPS ²	-1	19.51	-3.93	6.74	7.5	10.93	13.67	14.41
Distribution rate	-440%	23.6%	-122%	74.2%	69.3%	49.4%	41%	40.3%
Net sales ¹	54,149	59,781	60,050	50,894	68,053	56,635	58,544	61,052
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	6,714	8,775	6,212	7,282	8,053	9,177	9,618	10,028
Net income ¹	-374	7,724	-1,438	2,488	2,727	3,750	4,798	5,183
Net Debt ¹	13,840	14,531	11,904	8,983	10,421	20,024	20,024	20,024
Reference price ²	78.07	108.24	99.46	103.71	118.53	107.16	107.16	107.16
Nbr of stocks (in thousands)	395,400	378,000	368,000	361,300	356,000	349,900	-	-
Announcement Date	2/4/21	2/3/22	2/7/23	2/6/24	2/4/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRUDENTIAL FINANCIAL, INC.	9.8x	1.02x	-	5.04%	37.5B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	7.58x	5.09x	-	4.52%	149B
AXA	8.69x	0.86x	-	6.05%	91.28B
GENERALI	12.5x	0.94x	-	4.65%	59.54B
AFLAC INCORPORATED	20.21x	2.98x	-	2.04%	59.93B
MANULIFE FINANCIAL CORPORATION	14.81x	-	-	3.63%	58B
METLIFE, INC.	13.18x	-	-	2.85%	51.82B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	7.16x	0.89x	-	3.25%	46.96B
GREAT-WEST LIFECO INC.	14.37x	-	-	3.85%	40.8B
PRUDENTIAL PLC	13.47x	-	-	1.84%	36.23B
Average	12.18x	1.96x		3.77%	63.06B
Weighted average by Cap.	11.41x	2.59x		4.04%