Valuation Prosus N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 09:25:00 17/04/2026 pm IST			5-day change	1st Jan Change
44.33 ^EUR	+3.72%		+6.68%	-16.12%

17/04	Whistling Past Hormuz
17/04	PROSUS : JP Morgan remains its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,79,253	76,627	99,625	78,467	1,04,988	1,21,881	-	-
Change	-	-57.25%	30.01%	-21.24%	33.8%	16.09%	-	-
Enterprise Value (EV) ¹	1,82,353	79,074	1,06,159	92,530	1,14,327	1,25,127	1,24,227	1,23,887
Change	-	-56.64%	34.25%	-12.84%	23.56%	9.45%	-0.72%	-0.27%
P/E ratio	25.1x	4.18x	10.7x	12.3x	9.61x	11.2x	10.1x	8.74x
PBR	4.26x	2.05x	2.22x	1.89x	2.19x	2.14x	1.87x	1.51x
PEG	-	0x	-0.3x	-0.5x	0.1x	-1x	0.9x	0.6x
Capitalization / Revenue	35x	11.2x	17.3x	14.4x	17x	13.6x	10.5x	9.1x
EV / Revenue	35.6x	11.5x	18.4x	16.9x	18.5x	13.9x	10.7x	9.25x
EV / EBITDA	-3,441x	-192x	-171x	-	250x	136x	92.4x	70.4x
EV / EBIT	-175x	-92.1x	-79.3x	-169x	661x	215x	125x	94.9x
EV / FCF	4,342x	-94.2x	-285x	93.6x	63x	60.9x	51x	39.7x
FCF Yield	0.02%	-1.06%	-0.35%	1.07%	1.59%	1.64%	1.96%	2.52%
Dividend per Share ³	0.0678	0.0642	0.0642	0.07	0.2	0.1635	0.1921	0.2177
Rate of return	0.16%	0.29%	0.19%	0.24%	0.47%	0.37%	0.43%	0.49%
EPS ³	1.733	5.327	3.082	2.368	4.432	3.944	4.402	5.072
Distribution rate	3.91%	1.21%	2.08%	2.96%	4.51%	4.15%	4.36%	4.29%
Net sales ¹	5,116	6,866	5,765	5,467	6,170	8,970	11,626	13,393
EBITDA ¹	-53	-411	-622	-	457	918.4	1,344	1,760
EBIT ¹	-1,040	-859	-1,338	-546	173	582.4	997.7	1,306
Net income ¹	7,449	18,733	10,112	6,606	12,367	10,474	10,822	12,927
Net Debt ¹	3,100	2,447	6,534	14,063	9,339	3,246	2,346	2,006
Reference price ³	43.49	22.29	33.01	29.08	42.58	44.33	44.33	44.33
Nbr of stocks (in thousands)	35,11,353	30,95,179	27,78,125	24,98,516	22,81,498	23,29,019	-	-
Announcement Date	21/06/21	27/06/22	27/06/23	24/06/24	23/06/25	-	-	-

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.($)
PROSUS N.V.	11.24x	13.95x	136.24x	0.37%	12TCr
TENCENT HOLDINGS LIMITED	16.85x	4.66x	10.77x	1.2%	59TCr
NETFLIX, INC.	27.11x	7.99x	23.97x	-.--%	41TCr
UBER TECHNOLOGIES, INC.	22.88x	2.66x	14.05x	-.--%	16TCr
SPOTIFY TECHNOLOGY S.A.	34.92x	4.38x	27.4x	-.--%	11TCr
AIRBNB, INC.	28.72x	5.29x	15.05x	-.--%	8.49TCr
DOORDASH, INC.	72.4x	4.14x	20.31x	-.--%	7.99TCr
SK SQUARE CO., LTD.	4.16x	42.3x	3.32x	0.25%	6.16TCr
NASPERS LIMITED	9.82x	4.6x	48.52x	0.45%	4.46TCr
KUAISHOU TECHNOLOGY	9.72x	1.02x	4.87x	0.75%	2.57TCr
Average	23.78x	9.10x	30.45x	0.3%	16.84TCr
Weighted average by Cap.	23.16x	7.26x	25.77x	0.48%