|
Real-time Estimate
Tradegate
14:09:19 13/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 37.90 EUR | -2.77% |
|
-7.71% | -28.38% |
| 08-12 | Prosus Shares Slip After Tencent's Net Profit Miss | DJ |
| 08-11 | Prosus Unveils Redemption Price for Notes due 2027 | MT |
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 | 94,294 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -10.06% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 97,391 | 96,049 | 96,466 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -8.69% | -1.38% | 0.43% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.7x | 8.89x | 7.54x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.52x | 1.32x | 1.14x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.4x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.79x | 7.08x | 6.42x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 8.04x | 7.22x | 6.57x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 93.9x | 68.2x | 54.4x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 166x | 99.3x | 76.6x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 54x | 42.2x | 52.7x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.85% | 2.37% | 1.9% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2434 | 0.2814 | 0.3113 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.63% | 0.73% | 0.81% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.616 | 4.35 | 5.126 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.73% | 6.47% | 6.07% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,107 | 13,309 | 14,677 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,037 | 1,408 | 1,772 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 586.9 | 967.4 | 1,260 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,955 | 11,318 | 12,253 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,097 | 1,755 | 2,172 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 38.66 | 38.66 | 38.66 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.86x | 4.18x | 9.62x | 1.32% | 528B | |
| 20.71x | 6.13x | 18.42x | -.--% | 309B | |
| 23.1x | 2.69x | 13.72x | -.--% | 154B | |
| 34.05x | 6.74x | 18.89x | -.--% | 106B | |
| 34.71x | 4.02x | 26.59x | -.--% | 101B | |
| 3.54x | 71.78x | 2.59x | 0.15% | 95.18B | |
| 10.63x | 8.04x | 93.88x | 0.63% | 94.29B | |
| 82.83x | 4.89x | 23.3x | -.--% | 92.07B | |
| 8.69x | 2.8x | 47.3x | 0.73% | 37.86B | |
| Average | 26.01x | 12.36x | 28.26x | 0.31% | 168.58B | |
| Weighted average by Cap. | 22.89x | 9.08x | 20.17x | 0.53% |
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
