|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.90 EUR | -0.66% |
|
+1.50% | +37.94% |
| Dec. 10 | Berenberg Revises Delivery Hero Price Target, Earnings Estimates Amid Higher Spending Commitment | MT |
| Dec. 08 | PROSUS : Buy rating from Barclays | ZD |
Company Valuation: Prosus N.V.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 179,253 | 76,627 | 99,625 | 78,467 | 106,226 | 137,244 | - | - |
| Change | - | -57.25% | 30.01% | -21.24% | 35.38% | 29.2% | - | - |
| Enterprise Value (EV) 1 | 182,353 | 79,074 | 106,159 | 92,530 | 115,565 | 148,679 | 147,820 | 148,452 |
| Change | - | -56.64% | 34.25% | -12.84% | 24.9% | 28.65% | -0.58% | 0.43% |
| P/E ratio | 25.1x | 4.18x | 10.7x | 12.3x | 9.61x | 13.8x | 12.1x | 10.8x |
| PBR | 4.26x | 2.05x | 2.22x | 1.89x | 2.19x | 2.6x | 2.29x | 1.85x |
| PEG | - | 0x | -0.3x | -0.5x | 0.1x | -1x | 0.9x | 0.9x |
| Capitalization / Revenue | 35x | 11.2x | 17.3x | 14.4x | 17.2x | 15.7x | 11.9x | 10.5x |
| EV / Revenue | 35.6x | 11.5x | 18.4x | 16.9x | 18.7x | 17x | 12.8x | 11.3x |
| EV / EBITDA | -3,441x | -192x | -171x | - | 253x | 169x | 109x | 83.3x |
| EV / EBIT | -175x | -92.1x | -79.3x | -169x | 668x | 248x | 149x | 113x |
| EV / FCF | 4,342x | -94.2x | -285x | 93.6x | 63.7x | 84.3x | 60.2x | 45.5x |
| FCF Yield | 0.02% | -1.06% | -0.35% | 1.07% | 1.57% | 1.19% | 1.66% | 2.2% |
| Dividend per Share 3 | 0.0678 | 0.0642 | 0.0642 | 0.07 | - | 0.1498 | 0.1663 | 0.1824 |
| Rate of return | 0.16% | 0.29% | 0.19% | 0.24% | - | 0.28% | 0.31% | 0.34% |
| EPS 3 | 1.733 | 5.327 | 3.082 | 2.368 | 4.432 | 3.836 | 4.373 | 4.919 |
| Distribution rate | 3.91% | 1.21% | 2.08% | 2.96% | - | 3.91% | 3.8% | 3.71% |
| Net sales 1 | 5,116 | 6,866 | 5,765 | 5,467 | 6,170 | 8,767 | 11,505 | 13,115 |
| EBITDA 1 | -53 | -411 | -622 | - | 457 | 878 | 1,357 | 1,783 |
| EBIT 1 | -1,040 | -859 | -1,338 | -546 | 173 | 599.7 | 989.3 | 1,313 |
| Net income 1 | 7,449 | 18,733 | 10,112 | 6,606 | 12,367 | 9,824 | 10,310 | 11,703 |
| Net Debt 1 | 3,100 | 2,447 | 6,534 | 14,063 | 9,339 | 11,435 | 10,576 | 11,209 |
| Reference price 3 | 43.49 | 22.29 | 33.01 | 29.08 | 42.58 | 52.90 | 52.90 | 52.90 |
| Nbr of stocks (in thousands) | 3,511,353 | 3,095,179 | 2,778,125 | 2,498,516 | 2,308,401 | 2,206,019 | - | - |
| Announcement Date | 6/21/21 | 6/27/22 | 6/27/23 | 6/24/24 | 6/23/25 | - | - | - |
1EUR in Million2USD in Million3EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.88x | 17.03x | 170.08x | 0.28% | 138B | |
| 23.34x | 6.53x | 14.94x | 0.87% | 715B | |
| 37.56x | 9.78x | 31.56x | -.--% | 435B | |
| 15.77x | 3.43x | 20.49x | -.--% | 177B | |
| 69.82x | 5.76x | 44.67x | -.--% | 123B | |
| 100.88x | 7.02x | 34.89x | -.--% | 98.05B | |
| 31.13x | 5.54x | 15.76x | -.--% | 77.85B | |
| 10.9x | 5.24x | 57.87x | 0.37% | 50.64B | |
| 14.6x | 1.64x | 7.91x | 0.34% | 37.42B | |
| 541.65x | 4.84x | 257.3x | -.--% | 29.86B | |
| Average | 85.95x | 6.68x | 65.55x | 0.19% | 188.16B | |
| Weighted average by Cap. | 40.35x | 7.54x | 38.55x | 0.37% |
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
- Equities
- PRX Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
