Valuation Prosus N.V. Xetra

Stocks

Market Closed - Xetra Other stock markets 16:35:34 24/07/2026 BST			5-day change	1st Jan Change
36.71 ^EUR	+0.52%		-4.91%	-30.87%

07-24	TBC Bank Group Closes Purchase of Majority Stake in OLX Uzbekistan	MT
07-23	PROSUS : Deutsche Bank keeps its Buy rating	ZD

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	88,433	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-15.65%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	91,623	90,575	90,572
Change	-	34.25%	-12.84%	23.56%	-6.71%	-14.1%	-1.14%	-0%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	10.3x	8x	7.23x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.43x	1.23x	1.07x
PEG	-	-0.3x	-0.5x	0.1x	2.46x	-0.5x	0.3x	0.7x
Capitalization / Revenue	11.2x	17.3x	14.4x	17x	10.8x	7.3x	6.64x	6x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	7.56x	6.8x	6.14x
EV / EBITDA	-192x	-171x	-	250x	101x	86.6x	63.6x	49.7x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	147x	91.8x	70.3x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	50.7x	39.6x	49.4x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.97%	2.52%	2.02%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2463	0.2808	0.3174
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.67%	0.76%	0.86%
EPS ³	5.327	3.082	2.368	4.432	4.586	3.569	4.592	5.085
Distribution rate	1.21%	2.08%	2.96%	4.51%	6.11%	6.9%	6.11%	6.24%
Net sales ¹	6,866	5,765	5,467	6,170	9,705	12,114	13,326	14,750
EBITDA ¹	-411	-622	-	457	1,053	1,057	1,424	1,821
EBIT ¹	-859	-1,338	-546	173	619	622.3	986.5	1,289
Net income ¹	18,733	10,112	6,606	12,367	11,638	8,997	11,333	12,288
Net Debt ¹	2,447	6,534	14,063	9,339	1,821	3,189	2,142	2,139
Reference price ³	22.29	33.01	29.08	42.58	38.98	36.76	36.76	36.76
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TENCENT HOLDINGS LIMITED	14.62x	3.98x	9.28x	1.41%	498B
NETFLIX, INC.	19.57x	5.79x	17.41x	-.--%	292B
UBER TECHNOLOGIES, INC.	21.72x	2.32x	11.99x	-.--%	134B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
AIRBNB, INC.	27.73x	5.21x	14.72x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.7x	42.57x	0.78%	35.46B
ETERNAL LIMITED	697.58x	4.51x	213x	-.--%	26.72B
Average	99.35x	12.34x	39.74x	0.26%	149.35B
Weighted average by Cap.	34.18x	9.81x	17.95x	0.55%