Prudential Financial, Inc. (PRU) DCF Valuation

Prudential Financial, Inc. (PRU) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Prudential Financial, Inc. (PRU) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategies with the Prudential Financial, Inc. (PRU) DCF Calculator! Utilize real financial data from Prudential, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Prudential Financial, Inc. (PRU).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 64,807.0 57,091.0 71,184.0 54,583.0 53,979.0 52,407.0 50,880.8 49,399.1 47,960.5 46,563.8
Revenue Growth, % 0 -11.91 24.69 -23.32 -1.11 -2.91 -2.91 -2.91 -2.91 -2.91
EBITDA 51,878.0 43,642.0 57,782.0 42,132.0 40,988.0 40,960.0 39,767.2 38,609.1 37,484.7 36,393.1
EBITDA, % 80.05 76.44 81.17 77.19 75.93 78.16 78.16 78.16 78.16 78.16
Depreciation 460.0 457.0 206.0 117.0 -70.0 197.5 191.8 186.2 180.7 175.5
Depreciation, % 0.7098 0.80048 0.28939 0.21435 -0.12968 0.37687 0.37687 0.37687 0.37687 0.37687
EBIT 51,418.0 43,185.0 57,576.0 42,015.0 41,058.0 40,762.5 39,575.5 38,422.9 37,304.0 36,217.6
EBIT, % 79.34 75.64 80.88 76.97 76.06 77.78 77.78 77.78 77.78 77.78
Total Cash 412,890.0 434,406.0 391,933.0 324,970.0 340,745.0 52,407.0 50,880.8 49,399.1 47,960.5 46,563.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 -307,342.0 .0 -10,481.4 -10,176.2 -9,879.8 -9,592.1 -9,312.8
Inventories, % 0 0 0 -563.07 0 -20 -20 -20 -20 -20
Accounts Payable .0 .0 .0 5,733.0 15,729.0 4,155.1 4,034.1 3,916.6 3,802.5 3,691.8
Accounts Payable, % 0 0 0 10.5 29.14 7.93 7.93 7.93 7.93 7.93
Capital Expenditure -3,804.0 -88.0 736.0 .0 .0 -631.4 -613.0 -595.1 -577.8 -561.0
Capital Expenditure, % -5.87 -0.15414 1.03 0 0 -1.2 -1.2 -1.2 -1.2 -1.2
Tax Rate, % 20.28 20.28 20.28 20.28 20.28 20.28 20.28 20.28 20.28 20.28
EBITAT 41,511.2 71,150.6 46,701.2 35,413.9 32,730.6 34,717.6 33,706.6 32,725.0 31,771.9 30,846.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 38,167.2 71,519.6 47,643.2 348,605.9 -264,685.4 33,191.2 32,859.1 31,902.1 30,973.1 30,071.1
WACC, % 8.26 8.54 8.26 8.31 8.24 8.32 8.32 8.32 8.32 8.32
PV UFCF
SUM PV UFCF 126,405.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 30,673
Terminal Value 485,181
Present Terminal Value 325,330
Enterprise Value 451,735
Net Debt 1,455
Equity Value 450,280
Diluted Shares Outstanding, MM 365
Equity Value Per Share 1,235.00

What You Will Get

  • Real Prudential Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Prudential’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as premium growth, claims ratio, and investment income.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages Prudential's actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based PRU DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
  3. Instant Calculations: The model automatically recalculates Prudential's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for Prudential Financial, Inc. (PRU)?

  • Accurate Data: Utilize real Prudential financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations remove the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Evaluate Prudential Financial’s fair value to inform your investment strategies.
  • CFOs: Utilize a comprehensive DCF model for accurate financial reporting and analysis.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Discover financial modeling techniques employed by leading firms.
  • Educators: Implement this resource as a teaching aid for valuation practices.

What the Template Contains

  • Pre-Filled DCF Model: Prudential Financial’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Prudential Financial’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.