|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.50 EUR | -4.75% |
|
-2.63% | -27.14% |
| 07-16 | How Uber, Delivery Hero and rivals stack up in global food delivery | RE |
| 07-16 | Uber bids $15 billion for Delivery Hero to form global takeout giant | RE |
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 | 93,201 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -11.1% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 97,372 | 96,879 | 96,962 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -8.71% | -0.51% | 0.09% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.6x | 8.35x | 7.52x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.48x | 1.31x | 1.14x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.3x | 0.7x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.67x | 6.96x | 6.24x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 8.01x | 7.24x | 6.5x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 90.4x | 64.6x | 50.2x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 156x | 93.4x | 70.7x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 53.9x | 42.4x | 52.9x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.86% | 2.36% | 1.89% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2434 | 0.2674 | 0.259 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.63% | 0.69% | 0.67% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.627 | 4.612 | 5.12 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.71% | 5.8% | 5.06% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,158 | 13,388 | 14,927 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,077 | 1,500 | 1,930 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 622.3 | 1,037 | 1,371 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 9,073 | 11,416 | 12,395 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 4,170 | 3,678 | 3,760 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 38.50 | 38.50 | 38.50 |
| Nbr of stocks (in thousands) | 3,095,179 | 2,778,125 | 2,498,516 | 2,281,498 | 2,332,659 | 2,115,273 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.62x | 8.01x | 90.39x | 0.63% | 93.2B | |
| 15.54x | 4.23x | 9.89x | 1.33% | 529B | |
| 19.36x | 5.75x | 17.29x | -.--% | 290B | |
| 23.89x | 2.55x | 13.16x | -.--% | 147B | |
| 4.19x | 88.17x | 3.19x | 0.13% | 107B | |
| 32.68x | 3.97x | 26.09x | -.--% | 98.32B | |
| 28.73x | 5.42x | 15.3x | -.--% | 86.64B | |
| 72.4x | 4.23x | 20.67x | -.--% | 80.23B | |
| 8.61x | 2.88x | 42.46x | 0.72% | 38.4B | |
| 714.02x | 4.62x | 218.21x | -.--% | 27.35B | |
| Average | 93.00x | 12.98x | 45.66x | 0.28% | 149.79B | |
| Weighted average by Cap. | 33.49x | 10.64x | 22.77x | 0.53% |
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
- Valuation Prosus N.V.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
