|
Market Closed -
Euronext Amsterdam
18:55:00 10/09/2026 +03
|
Pre-market 09:19:50 | |||
| 35.30 EUR | -1.23% |
|
35.65 | +1.00% |
| 09-11 | Prosus N.V. : Jefferies remains its Buy rating | ZD |
| 09-04 | Kavaljer Investmentbolagsfond rose 1.8 percent in August, has sold its entire holding in Idun Industrier | FW |
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 | 86,728 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -17.28% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 90,154 | 89,349 | 88,806 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -15.48% | -0.89% | -0.61% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 9.94x | 8.4x | 7.07x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.39x | 1.2x | 1.04x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.4x | 0.5x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 7.05x | 6.4x | 5.83x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.33x | 6.59x | 5.97x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 87.3x | 64.4x | 50.4x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 153x | 96.2x | 69.1x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 52x | 39.8x | 40x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.92% | 2.51% | 2.5% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2434 | 0.2823 | 0.3124 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.69% | 0.8% | 0.89% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.55 | 4.202 | 4.992 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.86% | 6.72% | 6.26% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,302 | 13,555 | 14,875 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,033 | 1,388 | 1,763 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 590.6 | 928.5 | 1,285 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,736 | 10,363 | 11,654 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,427 | 2,622 | 2,078 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 35.30 | 35.30 | 35.30 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.94x | 7.33x | 87.27x | 0.69% | 86.73B | |
| 14.71x | 3.92x | 9.05x | 1.39% | 488B | |
| 21.21x | 6.28x | 18.86x | -.--% | 317B | |
| 22.22x | 2.6x | 13.21x | -.--% | 148B | |
| 3.05x | 83.06x | 2.32x | 0.14% | 111B | |
| 36.77x | 4.31x | 28.43x | -.--% | 107B | |
| 31.56x | 6.18x | 17.37x | -.--% | 98.84B | |
| 77.05x | 4.61x | 21.96x | -.--% | 87.11B | |
| 7.82x | 3x | 62.06x | 0.77% | 34.07B | |
| 187.64x | 2.93x | 85.36x | -.--% | 30.97B | |
| Average | 41.20x | 12.42x | 34.59x | 0.3% | 150.92B | |
| Weighted average by Cap. | 25.34x | 10.48x | 20.94x | 0.52% |
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
