Valuation Naspers Limited

Equities

End-of-day quote Johannesburg S.E. Other stock markets 2024-09-06			5-day change	1st Jan Change
3,536.12 ^ZAR	-2.89%		-3.85%	+13.05%

Aug. 27	South African digital platforms need testing grounds to speed innovation, report says	RE
Aug. 08	Tencent Shareholder Prosus Looks for New Finance Chief -- Update	DJ

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	63,056	99,910	46,834	37,849	31,583	34,099	-	-
Change	-	58.45%	-53.12%	-19.19%	-16.55%	7.96%	-	-
Enterprise Value (EV) ¹	58,300	101,722	49,326	33,020	31,583	30,893	29,241	27,218
Change	-	74.48%	-51.51%	-33.06%	-4.35%	-2.19%	-5.35%	-6.92%
P/E ratio	20.6x	19.9x	2.76x	9.45x	12x	6.82x	5.54x	4.95x
PBR	2.89x	3.44x	1.6x	2.04x	1.85x	1.7x	1.33x	0.97x
PEG	-	0.3x	0x	-0.2x	-0.5x	0.1x	0.2x	0.4x
Capitalization / Revenue	15.8x	16.8x	5.9x	5.58x	4.91x	4.79x	4.28x	3.94x
EV / Revenue	14.6x	17.1x	6.21x	4.87x	4.91x	4.34x	3.67x	3.14x
EV / EBITDA	-167x	-1,226x	-116x	-48.2x	-	98.9x	69.2x	51.7x
EV / EBIT	-103x	-293x	-69.7x	-23.9x	-56.2x	-128x	-628x	67.2x
EV / FCF	-191x	-1,641x	-51.4x	-74.2x	33.4x	10.9x	8.63x	12.6x
FCF Yield	-0.52%	-0.06%	-1.95%	-1.35%	3%	9.17%	11.6%	7.96%
Dividend per Share ²	0.3353	0.4074	0.4182	-	0.1073	0.8941	1.059	1.57
Rate of return	0.23%	0.17%	0.37%	-	0.06%	0.45%	0.53%	0.79%
EPS ²	6.99	12.04	41.27	19.68	14.76	29.06	35.77	40.02
Distribution rate	4.8%	3.38%	1.01%	-	0.73%	3.08%	2.96%	3.92%
Net sales ¹	4,001	5,934	7,940	6,778	6,431	7,119	7,969	8,655
EBITDA ¹	-349	-83	-424	-685	-	312.5	422.5	526.8
EBIT ¹	-567	-347	-708	-1,384	-562	-241.1	-46.59	404.8
Net income ¹	3,137	5,304	12,223	4,331	2,855	3,064	3,778	6,603
Net Debt ¹	-4,756	1,812	2,492	-4,829	-	-3,206	-4,858	-6,880
Reference price ²	143.89	239.18	113.74	185.88	177.20	198.22	198.22	198.22
Nbr of stocks (in thousands)	438,212	417,721	411,773	203,616	178,235	172,024	-	-
Announcement Date	6/29/20	6/21/21	6/27/22	6/26/23	6/24/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NASPERS LIMITED	6.82x	4.34x	98.86x	+0.45%	34.1B
TENCENT HOLDINGS LIMITED	18.37x	4.54x	11.21x	+1.23%	442B
NETFLIX, INC.	34.95x	7.56x	27.56x	-.--%	286B
UBER TECHNOLOGIES, INC.	66.29x	3.44x	23.27x	-.--%	146B
PROSUS N.V.	12.3x	16.14x	334.28x	+0.34%	86.91B
AIRBNB, INC.	27.64x	5.74x	16.19x	-.--%	72.27B
SPOTIFY TECHNOLOGY S.A.	48.99x	3.44x	38.97x	-.--%	64.81B
DOORDASH, INC.	2234.36x	4.34x	24.83x	-.--%	50.85B
COSTAR GROUP, INC.	268.49x	10.21x	138.74x	-.--%	31.74B
ZOMATO LIMITED	190.65x	11.1x	192.87x	-.--%	26.92B
Average	290.89x	7.09x	90.68x	+0.20%	124.12B
Weighted average by Cap.	130.14x	6.21x	50.92x	+0.47%