|
Market Closed -
Euronext Amsterdam
11:55:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 37.40 EUR | -1.85% |
|
-11.97% | -29.24% |
| 08-14 | Prosus N.V. : JP Morgan gives a Buy rating | ZD |
| 08-12 | Prosus Shares Slip After Tencent's Net Profit Miss | 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 | 91,494 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -12.73% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 94,583 | 93,286 | 93,770 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -11.32% | -1.37% | 0.52% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.3x | 8.6x | 7.3x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.47x | 1.27x | 1.1x |
| 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 | 7.56x | 6.87x | 6.23x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.81x | 7.01x | 6.39x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 91.2x | 66.3x | 52.9x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 161x | 96.4x | 74.4x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 51x | 39.3x | 42.6x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.96% | 2.55% | 2.35% |
| 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 | 37.40 | 37.40 | 37.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.34x | 7.81x | 91.18x | 0.65% | 91.49B | |
| 15.26x | 4.07x | 9.33x | 1.36% | 503B | |
| 21.81x | 6.45x | 19.38x | -.--% | 325B | |
| 23.15x | 2.72x | 13.83x | -.--% | 155B | |
| 34.79x | 6.9x | 19.41x | -.--% | 109B | |
| 2.98x | 94.15x | 2.85x | 0.13% | 108B | |
| 36.29x | 4.22x | 27.9x | -.--% | 105B | |
| 84.95x | 5x | 23.87x | -.--% | 94.03B | |
| 8.41x | 2.71x | 58.75x | 0.75% | 36.66B | |
| 194.88x | 2.9x | 84.58x | -.--% | 30.62B | |
| Average | 43.29x | 13.69x | 35.11x | 0.29% | 155.82B | |
| Weighted average by Cap. | 26.64x | 11.07x | 21.71x | 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
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
