|
Market Closed -
London S.E.
09:00:00 24/09/2026 pm IST
|
After hours 12:39:26 am | |||
| 35.74 EUR | -0.05% |
|
35.59 | -0.43% |
| 01:23pm | U-turn at Delivery Hero: CEO Östberg stays | RE |
| 22/09 | Prosus Adds WeTransfer Co-Founder as Chief Product Officer | 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 | 1,04,988 | 1,04,839 | 86,086 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -17.89% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 1,06,159 | 92,530 | 1,14,327 | 1,06,660 | 89,175 | 88,574 | 88,362 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -16.39% | -0.67% | -0.24% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.1x | 8.51x | 7.16x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.4x | 1.22x | 1.05x |
| 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 | 6.98x | 6.35x | 5.79x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.23x | 6.53x | 5.94x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 86.9x | 63.8x | 49.7x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 151x | 95.4x | 68.7x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 51.4x | 39.5x | 39.8x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.94% | 2.53% | 2.52% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.2437 | 0.2826 | 0.3129 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.68% | 0.79% | 0.88% |
| 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% | 6.87% | 6.72% | 6.27% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,332 | 13,566 | 14,867 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,026 | 1,389 | 1,778 |
| 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 | 8,713 | 10,474 | 11,825 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,089 | 2,488 | 2,276 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 35.76 | 35.76 | 35.76 |
| Nbr of stocks (in thousands) | 30,95,179 | 27,78,125 | 24,98,516 | 22,81,498 | 23,32,659 | 21,13,208 | - | - |
| Announcement Date | 27/06/22 | 27/06/23 | 24/06/24 | 23/06/25 | 29/06/26 | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.24x | 4.07x | 9.41x | 1.34% | 51TCr | |
| 19.91x | 5.9x | 17.73x | -.--% | 30TCr | |
| 21.45x | 2.49x | 12.67x | -.--% | 14TCr | |
| 3.2x | 88.24x | 2.46x | 0.13% | 11TCr | |
| 36.73x | 4.29x | 28x | -.--% | 10TCr | |
| 28.15x | 5.43x | 15.26x | -.--% | 8.82TCr | |
| 10.07x | 7.23x | 86.88x | 0.68% | 8.61TCr | |
| 73.2x | 4.32x | 20.58x | -.--% | 8.2TCr | |
| 7.52x | 2.87x | 59.42x | 0.8% | 3.24TCr | |
| Average | 23.94x | 13.87x | 28.05x | 0.33% | 16.15TCr | |
| Weighted average by Cap. | 20.98x | 11.21x | 18.91x | 0.53% |
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
- 0A28 Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
