Valuation Prosus N.V. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:56:10 07/08/2026 +03			5-day change	1st Jan Change
42.18 ^EUR	+2.73%		+5.62%	-20.64%

08-07	PROSUS N.V. : JP Morgan gives a Buy rating	ZD
07-24	TBC Bank Group Closes Purchase of Majority Stake in OLX Uzbekistan	MT

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	103,779	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-1.01%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	106,870	105,520	105,934
Change	-	34.25%	-12.84%	23.56%	-6.71%	0.2%	-1.26%	0.39%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	11.7x	9.71x	8.22x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.66x	1.44x	1.24x
PEG	-	-0.3x	-0.5x	0.1x	2.46x	-0.6x	0.5x	0.5x
Capitalization / Revenue	11.2x	17.3x	14.4x	17x	10.8x	8.57x	7.8x	7.07x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	8.83x	7.93x	7.22x
EV / EBITDA	-192x	-171x	-	250x	101x	103x	75x	59.8x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	182x	109x	84.1x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	59.2x	46.2x	57.8x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.69%	2.17%	1.73%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2439	0.282	0.312
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.57%	0.66%	0.73%
EPS ³	5.327	3.082	2.368	4.432	4.586	3.636	4.373	5.165
Distribution rate	1.21%	2.08%	2.96%	4.51%	6.11%	6.71%	6.45%	6.04%
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	8,985	11,355	12,323
Net Debt ¹	2,447	6,534	14,063	9,339	1,821	3,091	1,741	2,155
Reference price ³	22.29	33.01	29.08	42.58	38.98	42.48	42.48	42.48
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

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	16.07x	4.37x	10.21x	1.28%	548B
NETFLIX, INC.	20.69x	6.12x	18.4x	-.--%	309B
UBER TECHNOLOGIES, INC.	23.26x	2.69x	13.66x	-.--%	153B
AIRBNB, INC.	33.69x	6.67x	18.72x	-.--%	105B
PROSUS N.V.	11.68x	8.83x	103.03x	0.57%	104B
SPOTIFY TECHNOLOGY S.A.	34.51x	4x	26.17x	-.--%	100B
DOORDASH, INC.	84.39x	5.05x	24.07x	-.--%	93.7B
SK SQUARE CO., LTD.	3.25x	63.83x	2.31x	0.16%	87.74B
NASPERS LIMITED	9.76x	3.15x	53.19x	0.65%	42.53B
Average	26.37x	11.63x	29.97x	0.3%	171.44B
Weighted average by Cap.	23.06x	8.37x	21.63x	0.52%