|
Market Closed -
Sao Paulo
12:03:34 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 21.27 BRL | +0.71% |
|
-4.66% | -44.01% |
| 09-10 | Prosus N.V. : Jefferies remains its Buy rating | ZD |
| 09-04 | Kavaljer Investmentbolagsfond rose 1.8 percent in August, has sold its entire holding in Idun Industrier | FW |
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 | 87,351 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -16.68% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 90,440 | 89,839 | 89,628 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -15.21% | -0.66% | -0.24% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10x | 8.47x | 7.13x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.4x | 1.21x | 1.05x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.4x | 0.5x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.08x | 6.44x | 5.88x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.33x | 6.62x | 6.03x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 88.1x | 64.7x | 50.4x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 153x | 96.8x | 69.7x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 52.1x | 40.1x | 40.3x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.92% | 2.5% | 2.48% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2434 | 0.2823 | 0.3124 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.68% | 0.79% | 0.88% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.55 | 4.202 | 4.992 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.86% | 6.72% | 6.26% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,332 | 13,566 | 14,867 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,026 | 1,389 | 1,778 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 590.6 | 928.5 | 1,285 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,713 | 10,474 | 11,825 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,089 | 2,488 | 2,276 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 35.62 | 35.62 | 35.62 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.8x | 3.95x | 9.1x | 1.38% | 492B | |
| 21.59x | 6.39x | 19.2x | -.--% | 322B | |
| 21.88x | 2.57x | 13.05x | -.--% | 146B | |
| 37.13x | 4.34x | 28.63x | -.--% | 108B | |
| 2.93x | 78.73x | 2.19x | 0.14% | 107B | |
| 32.04x | 6.29x | 17.66x | -.--% | 100B | |
| 78.06x | 4.63x | 22.05x | -.--% | 87.5B | |
| 10.03x | 7.33x | 88.11x | 0.68% | 87.35B | |
| 7.78x | 2.98x | 61.82x | 0.77% | 33.92B | |
| Average | 25.14x | 13.02x | 29.09x | 0.33% | 164.94B | |
| Weighted average by Cap. | 22.20x | 10.14x | 19.80x | 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
