Company Valuation: Prospera Global Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.896 21.96 8.076 4.349 8.283 45.56
Change - 463.64% -63.22% -46.15% 90.48% 450%
Enterprise Value (EV) 1 1.081 21.34 6.772 4.605 7.617 38.24
Change - 1,874.65% -68.26% -32% 65.42% 402.07%
P/E -1.68x -11.1x -4.34x -2.9x -1.82x -58.3x
PBR 0.83x 8.12x 2.47x 2.44x 5.87x 5.88x
PEG - 0.8x 0.2x 0.1x -0x 0.6x
Capitalization / Revenue 9.89x 55.2x 13.3x 6.43x 13.5x 15.6x
EV / Revenue 2.74x 53.6x 11.1x 6.81x 12.4x 13.1x
EV / EBITDA -0.6x -14.1x -5.14x -3.82x -4.85x -105x
EV / EBIT -0.52x -12.1x -4.39x -3.17x -4.13x -72.4x
EV / FCF 0.49x -18.6x -6.06x -21.1x -93x -47.4x
FCF Yield 204% -5.37% -16.5% -4.75% -1.07% -2.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0131 -0.0111 -0.008983 -0.007229 -0.011 -0.000943
Distribution rate - - - - - -
Net sales 1 0.394 0.398 0.609 0.676 0.614 2.923
EBITDA 1 -1.804 -1.516 -1.318 -1.204 -1.569 -0.364
EBIT 1 -2.08 -1.769 -1.543 -1.451 -1.845 -0.528
Net income 1 -2.316 -1.974 -1.748 -1.497 -3.055 -0.578
Net Debt 1 -2.815 -0.619 -1.304 0.256 -0.666 -7.314
Reference price 2 0.0220 0.1240 0.0390 0.0210 0.0200 0.0550
Nbr of stocks (in thousands) 177,073 177,073 207,073 207,073 414,145 828,291
Announcement Date 4/8/21 4/7/22 4/3/23 4/7/24 4/13/25 4/12/26
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 14.74M
33.34x4.15x19.43x0.76% 98.22B
40.35x6.86x22.12x0.18% 76.87B
28.23x10.64x19.15x1.28% 24.17B
61.69x2.99x18.18x0.32% 17.89B
21.53x2.39x10.98x2.99% 12.51B
46.4x9.13x26.79x0.46% 10.91B
10.28x1.9x7.44x3.28% 4.62B
13.92x1.36x5.12x3.05% 3.98B
9.9x1.41x6.44x-.--% 3.96B
Average 29.52x 4.54x 15.07x 1.37% 25.31B
Weighted average by Cap. 35.87x 5.51x 19.38x 0.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5HH Stock
  4. Valuation Prospera Global Limited