|
Real-time Estimate
Tradegate
08:45:54 10/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 35.38 EUR | -1.26% |
|
-3.18% | -32.59% |
| 09-04 | Kavaljer Investmentbolagsfond rose 1.8 percent in August, has sold its entire holding in Idun Industrier | FW |
| 09-03 | Delivery Hero Recommends Uber Purchase Offer | RE |
Company Valuation: Prosus N.V.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 76,627 | 99,625 | 78,467 | 104,988 | 104,839 | 87,758 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -16.29% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 90,846 | 90,245 | 90,034 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -14.83% | -0.66% | -0.23% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10x | 8.33x | 7x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.41x | 1.22x | 1.05x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.4x | 0.4x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.1x | 6.48x | 5.86x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.35x | 6.66x | 6.01x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 88.5x | 64.7x | 50.6x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 154x | 91.9x | 70x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 52.4x | 40.2x | 40.5x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.91% | 2.48% | 2.47% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2434 | 0.2823 | 0.3124 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.68% | 0.79% | 0.87% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.558 | 4.291 | 5.108 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.84% | 6.58% | 6.12% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,357 | 13,547 | 14,974 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,026 | 1,395 | 1,778 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 590.6 | 982.2 | 1,285 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,846 | 10,560 | 11,825 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,089 | 2,488 | 2,276 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 35.74 | 35.74 | 35.74 |
| Nbr of stocks (in thousands) | 3,095,179 | 2,778,125 | 2,498,516 | 2,281,498 | 2,332,659 | 2,113,208 | - | - |
| Announcement Date | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | 29/06/26 | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 4x | 9.23x | 1.36% | 498B | |
| 21.21x | 6.28x | 18.86x | -.--% | 317B | |
| 21.78x | 2.55x | 12.95x | -.--% | 145B | |
| 3.06x | 83.34x | 2.32x | 0.14% | 112B | |
| 36.88x | 4.32x | 28.6x | -.--% | 108B | |
| 32.01x | 6.27x | 17.61x | -.--% | 100B | |
| 10.04x | 7.35x | 88.51x | 0.68% | 87.76B | |
| 75.6x | 4.52x | 21.52x | -.--% | 85.47B | |
| 7.86x | 3.01x | 62.39x | 0.76% | 34.28B | |
| Average | 24.83x | 13.51x | 29.11x | 0.33% | 165.19B | |
| Weighted average by Cap. | 21.84x | 10.70x | 19.70x | 0.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PRX Stock
- 1TY Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
