Valuation Prosus N.V. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:13:04 2026-08-10 EDT			5-day change	1st Jan Change
48.40 ^USD	-0.70%		+10.25%	-21.81%

05:16am	Prosus Unveils Redemption Price for Notes due 2027	MT
08-07	PROSUS N.V. : JP Morgan gives a 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	102,878	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-1.87%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	105,969	104,618	105,032
Change	-	34.25%	-12.84%	23.56%	-6.71%	-0.65%	-1.27%	0.4%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	11.6x	9.64x	8.16x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.65x	1.43x	1.23x
PEG	-	-0.3x	-0.5x	0.1x	2.46x	-0.6x	0.5x	0.5x
Capitalization / Revenue	11.2x	17.3x	14.4x	17x	10.8x	8.5x	7.73x	7.01x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	8.75x	7.86x	7.16x
EV / EBITDA	-192x	-171x	-	250x	101x	102x	74.3x	59.3x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	181x	108x	83.4x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	58.7x	45.8x	57.3x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.7%	2.18%	1.74%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2438	0.2819	0.3119
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.58%	0.67%	0.74%
EPS ³	5.327	3.082	2.368	4.432	4.586	3.636	4.373	5.165
Distribution rate	1.21%	2.08%	2.96%	4.51%	6.11%	6.71%	6.45%	6.04%
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	8,985	11,355	12,323
Net Debt ¹	2,447	6,534	14,063	9,339	1,821	3,091	1,741	2,155
Reference price ³	22.29	33.01	29.08	42.58	38.98	42.14	42.14	42.14
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	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.($)
TENCENT HOLDINGS LIMITED	16.16x	4.39x	10.27x	1.28%	551B
NETFLIX, INC.	21.29x	6.3x	18.92x	-.--%	318B
UBER TECHNOLOGIES, INC.	23.93x	2.79x	14.19x	-.--%	159B
AIRBNB, INC.	34.91x	6.94x	19.49x	-.--%	109B
SPOTIFY TECHNOLOGY S.A.	36.2x	4.22x	27.6x	-.--%	105B
PROSUS N.V.	11.59x	8.75x	102.16x	0.58%	103B
DOORDASH, INC.	81.78x	4.83x	23.01x	-.--%	90.93B
SK SQUARE CO., LTD.	3.28x	64.77x	2.34x	0.16%	88.14B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.56B
Average	26.55x	11.79x	30.13x	0.3%	174.06B
Weighted average by Cap.	23.25x	8.46x	21.72x	0.51%