Valuation Prosus N.V. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:59:59 16/07/2026 +03			5-day change	1st Jan Change
9.370 ^USD	-1.37%		+2.85%	-24.19%

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

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	97,826	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-6.69%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	101,996	101,504	101,587
Change	-	34.25%	-12.84%	23.56%	-6.71%	-4.37%	-0.48%	0.08%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	11.1x	8.77x	7.9x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.55x	1.37x	1.19x
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	8.05x	7.31x	6.55x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	8.39x	7.58x	6.81x
EV / EBITDA	-192x	-171x	-	250x	101x	94.7x	67.7x	52.6x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	164x	97.9x	74.1x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	56.5x	44.4x	55.5x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.77%	2.25%	1.8%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2436	0.2675	0.2591
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.6%	0.66%	0.64%
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%	6.72%	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	40.42	40.42	40.42
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 A	6/27/23 A	6/24/24 A	6/23/25 A	6/29/26 A	-	-	-

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	16.29x	4.44x	10.38x	1.27%	554B
NETFLIX, INC.	20.76x	6.12x	18.41x	-.--%	313B
UBER TECHNOLOGIES, INC.	24.29x	2.6x	13.47x	-.--%	151B
SK SQUARE CO., LTD.	4.23x	88.55x	3.21x	0.13%	108B
SPOTIFY TECHNOLOGY S.A.	32.54x	3.95x	25.97x	-.--%	97.89B
AIRBNB, INC.	29.07x	5.52x	15.59x	-.--%	87.72B
DOORDASH, INC.	73.27x	4.29x	20.94x	-.--%	81.2B
NASPERS LIMITED	9.04x	3.03x	44.55x	0.68%	40.32B
ETERNAL LIMITED	713.65x	4.62x	218.09x	-.--%	27.32B
Average	102.57x	13.68x	41.18x	0.23%	162.25B
Weighted average by Cap.	35.06x	10.81x	18.66x	0.51%