|
Market Closed -
Xetra
11:35:46 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 37.74 EUR | -0.46% |
|
-3.18% | -28.93% |
| 08-20 | Prosus Unveils $100 Million Investment in India's Navi | MT |
| 08-20 | Tech Investor Prosus Plans $100 Million Investment in India's Navi | DJ |
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 | 92,838 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -11.45% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 95,927 | 94,631 | 95,115 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -10.06% | -1.35% | 0.51% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.4x | 8.65x | 7.34x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.48x | 1.28x | 1.11x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.4x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.67x | 6.98x | 6.33x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.92x | 7.11x | 6.48x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 92.5x | 67.2x | 53.7x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 163x | 97.8x | 75.5x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 51.7x | 39.8x | 43.2x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.93% | 2.51% | 2.31% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2431 | 0.2812 | 0.3109 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.65% | 0.75% | 0.83% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.616 | 4.35 | 5.126 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.72% | 6.46% | 6.07% |
| 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 | 8,960 | 11,337 | 12,302 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,089 | 1,792 | 2,276 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 37.62 | 37.62 | 37.62 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.54x | 4.12x | 9.52x | 1.32% | 512B | |
| 22.38x | 6.62x | 19.88x | -.--% | 334B | |
| 23.79x | 2.79x | 14.2x | -.--% | 159B | |
| 35.24x | 6.99x | 19.66x | -.--% | 110B | |
| 37.49x | 4.37x | 28.91x | -.--% | 110B | |
| 2.7x | 70.66x | 1.89x | 0.15% | 95.1B | |
| 85.43x | 5.07x | 24.25x | -.--% | 95.42B | |
| 10.48x | 7.97x | 92.97x | 0.64% | 93.36B | |
| 8.55x | 2.75x | 59.71x | 0.74% | 37.25B | |
| Average | 26.84x | 12.37x | 30.11x | 0.32% | 171.79B | |
| Weighted average by Cap. | 23.87x | 9.10x | 21.03x | 0.5% |
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
- 1TY Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
