|
Delayed
Sao Paulo
15:15:03 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 23.30 BRL | -5.59% |
|
-6.46% | -38.67% |
| 06:24am | 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 | 100,198 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -4.43% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 103,289 | 101,939 | 102,353 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -3.16% | -1.31% | 0.41% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 11.3x | 9.4x | 7.96x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.61x | 1.39x | 1.2x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.5x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 8.28x | 7.53x | 6.83x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 8.53x | 7.66x | 6.97x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 99.6x | 72.4x | 57.8x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 176x | 105x | 81.3x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 57.2x | 44.6x | 55.9x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.75% | 2.24% | 1.79% |
| 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% | 0.59% | 0.69% | 0.76% |
| 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 | 41.09 | 41.09 | 41.09 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.8x | 4.29x | 10.03x | 1.3% | 539B | |
| 20.87x | 6.18x | 18.56x | -.--% | 311B | |
| 24.08x | 2.81x | 14.29x | -.--% | 160B | |
| 34.98x | 6.94x | 19.46x | -.--% | 109B | |
| 35.53x | 4.12x | 27.29x | -.--% | 103B | |
| 11.3x | 8.53x | 99.57x | 0.59% | 100B | |
| 82.63x | 4.88x | 23.25x | -.--% | 91.86B | |
| 3.27x | 64.39x | 2.33x | 0.16% | 88.1B | |
| 9.34x | 3.01x | 50.91x | 0.68% | 40.72B | |
| Average | 26.42x | 11.68x | 29.52x | 0.3% | 171.49B | |
| Weighted average by Cap. | 23.16x | 8.40x | 21.25x | 0.52% |
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
- PRXB31 Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
