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%

07-06	Prosus N.V. Announces Cash Tender Offers For Any And All Of Its 4.850% Notes Due 2027 And For Up To The Capped Maximum Amount Of Its 3.257% Notes Due 2027	CI
07-06	Kavaljer Investment Companies Fund rose 1.5% in June, invested in Ametek, Lifco and Siemens	FW

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	92,360	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-11.9%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	96,531	96,038	96,121
Change	-	34.25%	-12.84%	23.56%	-6.71%	-9.5%	-0.51%	0.09%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	9.81x	8.11x	7.45x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.48x	1.3x	1.14x
PEG	-	-0.3x	-0.5x	0.1x	2.46x	-0.6x	0.4x	0.84x
Capitalization / Revenue	11.2x	17.3x	14.4x	17x	10.8x	7.68x	6.93x	6.23x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	8.03x	7.21x	6.48x
EV / EBITDA	-192x	-171x	-	250x	101x	91.8x	65.2x	50.6x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	159x	93.8x	70.1x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	53.4x	42x	52.5x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.87%	2.38%	1.91%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2548	0.28	0.259
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.67%	0.73%	0.68%
EPS ³	5.327	3.082	2.368	4.432	4.586	3.888	4.705	5.12
Distribution rate	1.21%	2.08%	2.96%	4.51%	6.11%	6.55%	5.95%	5.06%
Net sales ¹	6,866	5,765	5,467	6,170	9,705	12,024	13,319	14,829
EBITDA ¹	-411	-622	-	457	1,053	1,051	1,474	1,901
EBIT ¹	-859	-1,338	-546	173	619	606.6	1,024	1,371
Net income ¹	18,733	10,112	6,606	12,367	11,638	9,902	11,878	12,823
Net Debt ¹	2,447	6,534	14,063	9,339	1,821	4,170	3,678	3,760
Reference price ³	22.29	33.01	29.08	42.58	38.98	38.16	38.16	38.16
Nbr of stocks (in thousands)	3,095,179	2,778,125	2,498,516	2,281,498	2,332,659	2,120,019	-	-
Announcement Date	6/27/22	6/27/23	6/24/24	6/23/25	6/29/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETFLIX, INC.	21.62x	6.4x	19.22x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.56x	122.88x	4.45x	0.1%	137B
SPOTIFY TECHNOLOGY S.A.	33.18x	4.04x	26.47x	-.--%	99.93B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.84x	2.77x	39.38x	0.6%	36.64B
ETERNAL LIMITED	701.69x	4.54x	214.3x	-.--%	27.18B
TENCENT MUSIC ENTERTAINMENT GROUP	9.95x	1.59x	4.7x	2.59%	13.58B
Average	100.98x	17.20x	39.94x	0.36%	107.18B
Weighted average by Cap.	44.83x	21.56x	22.93x	0.07%