|
Delayed
OTC Markets
18:06:19 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 7.612 USD | +0.16% |
|
+0.10% | -38.29% |
| 04:19pm | DoorDash delivers latest deal as industry consolidation gathers pace | RE |
| 10-20 | Prosus-owned iFood buys Brazil's Caju to expand food voucher footprint | 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 | 80,988 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -22.75% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 84,215 | 83,883 | 83,846 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -21.04% | -0.39% | -0.04% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 9.32x | 8.21x | 6.95x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.36x | 1.18x | 1.02x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.5x | 0.6x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 6.6x | 6.01x | 5.49x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 6.86x | 6.23x | 5.68x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 84.9x | 60.5x | 46.7x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 168x | 92.4x | 65.6x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 48.2x | 39.6x | 34.6x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 2.08% | 2.53% | 2.89% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2442 | 0.2809 | 0.3122 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.71% | 0.82% | 0.91% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.691 | 4.19 | 4.945 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.62% | 6.71% | 6.31% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,273 | 13,474 | 14,755 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 992.4 | 1,387 | 1,794 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 500.3 | 908.2 | 1,279 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 9,051 | 10,069 | 11,248 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,227 | 2,895 | 2,858 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 34.38 | 34.38 | 34.38 |
| 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 A | 6/27/23 A | 6/24/24 A | 6/23/25 A | 6/29/26 A | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.77x | 7.65x | 16.35x | 0.27% | 3,957B | |
| 21.04x | 6.15x | 11.02x | 0.35% | 1,566B | |
| 31.2x | 14.6x | 23.09x | 0.57% | 535B | |
| 13.35x | 3.55x | 8.22x | 1.52% | 444B | |
| 17.3x | 5.12x | 15.33x | -.--% | 255B | |
| 19.06x | 1.39x | 9.39x | 1.08% | 251B | |
| 103.94x | 13.8x | 74.12x | -.--% | 216B | |
| 20.56x | 2.34x | 11.91x | -.--% | 133B | |
| 40.91x | 4.73x | 31.2x | -.--% | 111B | |
| Average | 31.46x | 6.59x | 22.29x | 0.42% | 829.72B | |
| Weighted average by Cap. | 21.01x | 7.33x | 16.78x | 0.38% |
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
- PROSY Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
