GURUFOCUS.COM » STOCK LIST » Financial Services » Insurance » Prudential PLC (NYSE:PUK) » Definitions » Intrinsic Value: Projected FCF
中文

Prudential (Prudential) Intrinsic Value: Projected FCF

: $21.00 (As of Today)
View and export this data going back to 2000. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-24), Prudential's Intrinsic Value: Projected FCF is $21.00. The stock price of Prudential is $18.70. Therefore, Prudential's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for Prudential's Intrinsic Value: Projected FCF or its related term are showing as below:

PUK' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.88   Med: 1.25   Max: 1.6
Current: 0.89

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Prudential was 1.60. The lowest was 0.88. And the median was 1.25.

PUK's Price-to-Projected-FCF is ranked worse than
64.03% of 392 companies
in the Insurance industry
Industry Median: 0.66 vs PUK: 0.89

Prudential Intrinsic Value: Projected FCF Historical Data

The historical data trend for Prudential's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Prudential Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 28.34 31.31 27.39 21.69 21.18

Prudential Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 27.39 - 21.69 - 21.18

Competitive Comparison

For the Insurance - Life subindustry, Prudential's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Prudential Price-to-Projected-FCF Distribution

For the Insurance industry and Financial Services sector, Prudential's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Prudential's Price-to-Projected-FCF falls into.



Prudential Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Prudential's Free Cash Flow(6 year avg) = $1,598.88.

Prudential's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*1598.8842857143+17823*0.8)/1373.500
=21.46

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Prudential  (NYSE:PUK) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Prudential's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=18.70/21.463662585557
=0.87

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Prudential Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Prudential's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Prudential (Prudential) Business Description

Industry
Address
1 Angel Court, London, GBR, EC2R 7AG
Originally established as Prudential Mutual Assurance, Investment, and Loan Association in 1848, Prudential plc has moved on a lot since then. Set up to sell life insurance and loans to the middle and then the industrializing and urbanizing working classes, the company subsequently diversified into Europe and then North America with the purchase of Jackson National Life in around 1985. During its time as owner of Jackson, Prudential focused on building out a simple chassis-style product portfolio where customers could choose a variety of add-ons. The company also became renowned for its focus on building requisite internal capabilities to support its strong product offerings, including compelling technology and a large and well-trained distribution force.

Prudential (Prudential) Headlines

From GuruFocus

Jackson launches enhanced Retirement Expense & Income Calculator

By Business Wire Business Wire 09-09-2021

A Trio of Stocks With Attractive Forward Price-Earnings Ratios

By Alberto Abaterusso Alberto Abaterusso 12-14-2020

Jackson Introduces New Retirement Investment Annuity

By Business Wire Business Wire 08-16-2021

Jackson Announces Leadership Changes Led By New CEO Laura Prieskorn

By Business Wire Business Wire 02-12-2021

Jackson Financial Names Independent Directors of Future Board

By Business Wire Business Wire 04-30-2021

Prudential plc - FY21 Results - Business Review

By ACCESSWIRE ACCESSWIRE 03-09-2022

Daniel Loeb Comments on Prudential

By Sydnee Gatewood 10-27-2021

Jackson Financial Completes Separation From Prudential

By Business Wire Business Wire 09-13-2021

Daniel Loeb Comments on Prudential

By Sydnee Gatewood Sydnee Gatewood 02-11-2021