Company Valuation: Prosus N.V.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 112,778 179,253 76,627 99,625 78,467 94,264 - -
Change - 58.94% -57.25% 30.01% -21.24% 20.13% - -
Enterprise Value (EV) 1 108,327 182,353 79,074 106,159 92,530 109,091 108,633 108,060
Change - 68.33% -56.64% 34.25% -12.84% 17.9% -0.42% -0.53%
P/E ratio 30.7x 25.1x 4.18x 10.7x 12.3x 12.5x 10.6x 9.71x
PBR 3.97x 4.26x 2.05x 2.22x 1.89x 2.07x 1.8x 1.6x
PEG - 0.3x 0x -0.3x -0.5x 0.4x 0.6x 1.07x
Capitalization / Revenue 33.9x 35x 11.2x 17.3x 14.4x 15.1x 13.4x 12.1x
EV / Revenue 32.5x 35.6x 11.5x 18.4x 16.9x 17.5x 15.4x 13.9x
EV / EBITDA -334x -3,441x -192x -171x - 251x 156x 138x
EV / EBIT -214x -175x -92.1x -79.3x -169x 1,257x 362x 239x
EV / FCF -354x 4,342x -94.2x -285x 93.6x 81.2x 57x 62.2x
FCF Yield -0.28% 0.02% -1.06% -0.35% 1.07% 1.23% 1.76% 1.61%
Dividend per Share 3 0.0462 0.0678 0.0642 0.0642 0.07 0.1072 0.1158 0.1133
Rate of return 0.16% 0.16% 0.29% 0.19% 0.24% 0.28% 0.3% 0.29%
EPS 3 0.9423 1.733 5.327 3.082 2.368 3.102 3.671 4.003
Distribution rate 4.9% 3.91% 1.21% 2.08% 2.96% 3.46% 3.15% 2.83%
Net sales 1 3,330 5,116 6,866 5,765 5,467 6,243 7,054 7,773
EBITDA 1 -324 -53 -411 -622 - 435.2 695.8 784.8
EBIT 1 -507 -1,040 -859 -1,338 -546 86.78 300 451.6
Net income 1 3,824 7,449 18,733 10,112 6,606 7,607 8,581 8,076
Net Debt 1 -4,451 3,100 2,447 6,534 14,063 14,827 14,369 13,796
Reference price 3 28.97 43.49 22.29 33.01 29.08 38.88 38.88 38.88
Nbr of stocks (in thousands) 3,542,183 3,511,353 3,095,179 2,778,125 2,498,516 2,344,476 - -
Announcement Date 6/29/20 6/21/21 6/27/22 6/27/23 6/24/24 - - -
1EUR in Million2USD in Million3EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
12.53x17.47x250.66x0.28% 94.26B
20.15x5.34x13.11x1.09% 499B
40.94x9.94x32.54x-.--% 434B
39.53x3.66x24.78x-.--% 157B
58.97x6.37x44.18x-.--% 127B
33.71x7.01x19.69x-.--% 84.33B
666.55x7.14x40.29x-.--% 81.23B
9.15x4.7x101.22x0.4% 36.95B
238.92x10.22x131.24x-.--% 31.67B
60.97x5.68x18.74x-.--% 27.13B
Average 118.14x 7.75x 67.64x percentage-no-prefix 157.24B
Weighted average by Cap. 69.47x 7.52x 42.69x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. PRX Stock
  4. Valuation Prosus N.V.