Valuation Prosus N.V. Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:42 2026-06-29 EDT			5-day change	1st Jan Change
38.42 ^EUR	+4.25%		+1.27%	-27.66%

06-29	Tech Up on AI Bets - Tech Roundup	DJ
06-29	Prosus: Strong FY26, weaker FY27 visibility

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	101,121	-	-
Change	-	-57.25%	30.01%	-21.24%	33.8%	-3.68%	-	-
Enterprise Value (EV) ¹	182,353	79,074	106,159	92,530	114,327	106,660	105,169	105,253
Change	-	-56.64%	34.25%	-12.84%	23.56%	-6.71%	-0.52%	0.08%
P/E	25.1x	4.18x	10.7x	12.3x	9.61x	8.5x	10.3x	7.69x
PBR	4.26x	2.05x	2.22x	1.89x	2.19x	1.82x	1.48x	1.29x
PEG	-	0x	-0.3x	-0.5x	0.1x	2.46x	-2.75x	0.2x
Capitalization / Revenue	35x	11.2x	17.3x	14.4x	17x	10.8x	8.54x	7.69x
EV / Revenue	35.6x	11.5x	18.4x	16.9x	18.5x	11x	8.88x	8x
EV / EBITDA	-3,441x	-192x	-171x	-	250x	101x	96.5x	73.1x
EV / EBIT	-175x	-92.1x	-79.3x	-169x	661x	172x	130x	96.5x
EV / FCF	4,342x	-94.2x	-285x	93.6x	63x	76.1x	70.4x	47.1x
FCF Yield	0.02%	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.42%	2.12%
Dividend per Share ³	0.0678	0.0642	0.0642	0.07	0.2	0.28	0.2286	0.2454
Rate of return	0.16%	0.29%	0.19%	0.24%	0.47%	0.72%	0.6%	0.64%
EPS ³	1.733	5.327	3.082	2.368	4.432	4.586	3.738	4.994
Distribution rate	3.91%	1.21%	2.08%	2.96%	4.51%	6.11%	6.12%	4.91%
Net sales ¹	5,116	6,866	5,765	5,467	6,170	9,705	11,841	13,156
EBITDA ¹	-53	-411	-622	-	457	1,053	1,090	1,439
EBIT ¹	-1,040	-859	-1,338	-546	173	619	811.9	1,091
Net income ¹	7,449	18,733	10,112	6,606	12,367	11,638	10,393	12,341
Net Debt ¹	3,100	2,447	6,534	14,063	9,339	1,821	4,048	4,132
Reference price ³	43.49	22.29	33.01	29.08	42.58	38.38	38.38	38.38
Nbr of stocks (in thousands)	3,511,353	3,095,179	2,778,125	2,498,516	2,281,498	2,306,670	-	-
Announcement Date	6/21/21	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	13.83x	3.78x	8.79x	1.49%	473B
NETFLIX, INC.	20.55x	6.08x	18.27x	-.--%	311B
UBER TECHNOLOGIES, INC.	25.12x	2.68x	13.84x	-.--%	155B
SK SQUARE CO., LTD.	6.29x	134.13x	4.9x	0.09%	148B
SPOTIFY TECHNOLOGY S.A.	31.5x	3.82x	24.99x	-.--%	94.59B
AIRBNB, INC.	28.64x	5.4x	15.24x	-.--%	86.39B
DOORDASH, INC.	71.81x	4.23x	20.66x	-.--%	79.78B
NASPERS LIMITED	7.95x	3.84x	42.92x	0.54%	36.77B
ETERNAL LIMITED	635.67x	4.09x	193.37x	-.--%	24.86B
Average	93.48x	18.67x	38.11x	0.24%	156.55B
Weighted average by Cap.	31.96x	17.96x	17.33x	0.52%