Company Valuation: Prospera Global Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.896 21.96 8.076 4.349 8.283 45.56
Change - 463.64% -63.22% -46.15% 90.48% 450%
Enterprise Value (EV) 1 1.081 21.34 6.772 4.605 7.617 38.24
Change - 1,874.65% -68.26% -32% 65.42% 402.07%
P/E -1.68x -11.1x -4.34x -2.9x -1.82x -58.3x
PBR 0.83x 8.12x 2.47x 2.44x 5.87x 5.88x
PEG - 0.8x 0.2x 0.1x -0x 0.6x
Capitalization / Revenue 9.89x 55.2x 13.3x 6.43x 13.5x 15.6x
EV / Revenue 2.74x 53.6x 11.1x 6.81x 12.4x 13.1x
EV / EBITDA -0.6x -14.1x -5.14x -3.82x -4.85x -105x
EV / EBIT -0.52x -12.1x -4.39x -3.17x -4.13x -72.4x
EV / FCF 0.49x -18.6x -6.06x -21.1x -93x -47.4x
FCF Yield 204% -5.37% -16.5% -4.75% -1.07% -2.11%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0131 -0.0111 -0.008983 -0.007229 -0.011 -0.000943
Distribution rate - - - - - -
Net sales 1 0.394 0.398 0.609 0.676 0.614 2.923
EBITDA 1 -1.804 -1.516 -1.318 -1.204 -1.569 -0.364
EBIT 1 -2.08 -1.769 -1.543 -1.451 -1.845 -0.528
Net income 1 -2.316 -1.974 -1.748 -1.497 -3.055 -0.578
Net Debt 1 -2.815 -0.619 -1.304 0.256 -0.666 -7.314
Reference price 2 0.0220 0.1240 0.0390 0.0210 0.0200 0.0550
Nbr of stocks (in thousands) 177,073 177,073 207,073 207,073 414,145 828,291
Announcement Date 08/04/21 07/04/22 03/04/23 07/04/24 13/04/25 12/04/26
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.07M
31.72x3.95x18.3x0.81% 92.29B
38.5x6.47x20.77x0.19% 71.48B
27.34x10.34x18.6x1.32% 23.34B
55.54x2.83x17.27x0.34% 16.75B
21.02x2.43x11.1x3.09% 12.58B
46.02x9.17x26.86x0.46% 11.02B
10.53x1.95x7.57x3.16% 4.7B
19.53x1.46x9.87x2.59% 4.25B
13.56x1.38x5.21x3.08% 3.99B
Average 29.31x 4.44x 15.06x 1.67% 24.04B
Weighted average by Cap. 34.14x 5.28x 18.43x 0.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5HH Stock
  4. Valuation Prospera Global Limited