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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.06M
31.77x3.95x18.3x0.81% 92.46B
39.02x6.56x21.04x0.19% 72.59B
27.34x10.43x18.73x1.3% 23.6B
55.16x2.84x17.33x0.34% 16.81B
20.81x2.41x11.02x3.13% 12.44B
45.02x8.97x26.25x0.47% 10.76B
10.25x1.92x7.45x3.25% 4.58B
17.1x1.43x9.61x2.68% 4.1B
13.57x1.27x4.87x3.16% 3.89B
Average 28.89x 4.42x 14.96x 1.7% 24.12B
Weighted average by Cap. 34.22x 5.31x 18.51x 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