Valuation Prosus N.V. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-05-22			5-day change	1st Jan Change
800.00 ^MXN	-5.88%		-.--%	-27.73%

06-08	BofA Cuts Estimates for Prosus Amid Just Eat Takeaway.com Turnaround, Rising Competition in Brazil	MT
06-03	Wall Street's Record Highs Are Starting to Look a Little Narrow

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	179,253	76,627	99,625	78,467	104,988	104,420	-	-
Change	-	-57.25%	30.01%	-21.24%	33.8%	-0.54%	-	-
Enterprise Value (EV) ¹	182,353	79,074	106,159	92,530	114,327	108,376	107,826	107,658
Change	-	-56.64%	34.25%	-12.84%	23.56%	-5.2%	-0.51%	-0.16%
P/E Ratio	25.1x	4.18x	10.7x	12.3x	9.61x	9.89x	8.85x	7.65x
PBR	4.26x	2.05x	2.22x	1.89x	2.19x	1.88x	1.64x	1.33x
PEG	-	0x	-0.3x	-0.5x	0.1x	-0.9x	0.7x	0.5x
Capitalization / Revenue	35x	11.2x	17.3x	14.4x	17x	11.8x	8.96x	7.8x
EV / Revenue	35.6x	11.5x	18.4x	16.9x	18.5x	12.3x	9.25x	8.05x
EV / EBITDA	-3,441x	-192x	-171x	-	250x	120x	90.9x	66.6x
EV / EBIT	-175x	-92.1x	-79.3x	-169x	661x	205x	118x	86.9x
EV / FCF	4,342x	-94.2x	-285x	93.6x	63x	52.6x	46.6x	36.2x
FCF Yield	0.02%	-1.06%	-0.35%	1.07%	1.59%	1.9%	2.15%	2.76%
Dividend per Share ³	0.0678	0.0642	0.0642	0.07	0.2	0.1682	0.1893	0.2235
Rate of return	0.16%	0.29%	0.19%	0.24%	0.47%	0.43%	0.48%	0.57%
EPS ³	1.733	5.327	3.082	2.368	4.432	3.963	4.431	5.128
Distribution rate	3.91%	1.21%	2.08%	2.96%	4.51%	4.24%	4.27%	4.36%
Net sales ¹	5,116	6,866	5,765	5,467	6,170	8,824	11,651	13,379
EBITDA ¹	-53	-411	-622	-	457	903	1,187	1,617
EBIT ¹	-1,040	-859	-1,338	-546	173	528.3	912	1,239
Net income ¹	7,449	18,733	10,112	6,606	12,367	10,683	11,314	13,587
Net Debt ¹	3,100	2,447	6,534	14,063	9,339	3,956	3,406	3,238
Reference price ³	43.49	22.29	33.01	29.08	42.58	39.20	39.20	39.20
Nbr of stocks (in thousands)	3,511,353	3,095,179	2,778,125	2,498,516	2,281,498	2,311,334	-	-
Announcement Date	6/21/21	6/27/22	6/27/23	6/24/24	6/23/25	-	-	-

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	15.55x	4.27x	9.93x	1.33%	535B
NETFLIX, INC.	22.82x	6.75x	20.25x	-.--%	345B
UBER TECHNOLOGIES, INC.	23.24x	2.42x	12.48x	-.--%	140B
SK SQUARE CO., LTD.	4.4x	85.77x	3.18x	0.13%	103B
SPOTIFY TECHNOLOGY S.A.	33.99x	4.15x	26.99x	-.--%	103B
AIRBNB, INC.	25.42x	4.7x	13.26x	-.--%	76.62B
DOORDASH, INC.	58.82x	3.44x	16.76x	-.--%	65.79B
NASPERS LIMITED	9.06x	4.18x	44.7x	0.49%	40.61B
KUAISHOU TECHNOLOGY	12.97x	1.02x	5.34x	1.63%	25.47B
Average	22.92x	12.97x	16.99x	0.4%	159.39B
Weighted average by Cap.	20.86x	10.43x	14.80x	0.55%