Valuation Prosus N.V. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 22/05/2026			5-day change	1st Jan Change
800.00 ^MXN	-5.88%		-.--%	-27.73%

07-24	TBC Bank Group Closes Purchase of Majority Stake in OLX Uzbekistan	MT
07-23	PROSUS : Deutsche Bank keeps its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	76,627	99,625	78,467	104,988	104,839	90,985	-	-
Change	-	30.01%	-21.24%	33.8%	-0.14%	-13.21%	-	-
Enterprise Value (EV) ¹	79,074	106,159	92,530	114,327	106,660	94,174	93,127	93,124
Change	-	34.25%	-12.84%	23.56%	-6.71%	-11.71%	-1.11%	-0%
P/E	4.18x	10.7x	12.3x	9.61x	8.5x	10.6x	8.24x	7.44x
PBR	2.05x	2.22x	1.89x	2.19x	1.78x	1.47x	1.27x	1.1x
PEG	-	-0.3x	-0.5x	0.1x	2.46x	-0.5x	0.3x	0.7x
Capitalization / Revenue	11.2x	17.3x	14.4x	17x	10.8x	7.51x	6.83x	6.17x
EV / Revenue	11.5x	18.4x	16.9x	18.5x	11x	7.77x	6.99x	6.31x
EV / EBITDA	-192x	-171x	-	250x	101x	89.1x	65.4x	51.1x
EV / EBIT	-92.1x	-79.3x	-169x	661x	172x	151x	94.4x	72.3x
EV / FCF	-94.2x	-285x	93.6x	63x	76.1x	52.1x	40.8x	50.8x
FCF Yield	-1.06%	-0.35%	1.07%	1.59%	1.31%	1.92%	2.45%	1.97%
Dividend per Share ³	0.0642	0.0642	0.07	0.2	0.28	0.2463	0.2808	0.3174
Rate of return	0.29%	0.19%	0.24%	0.47%	0.72%	0.65%	0.74%	0.84%
EPS ³	5.327	3.082	2.368	4.432	4.586	3.569	4.592	5.085
Distribution rate	1.21%	2.08%	2.96%	4.51%	6.11%	6.9%	6.11%	6.24%
Net sales ¹	6,866	5,765	5,467	6,170	9,705	12,114	13,326	14,750
EBITDA ¹	-411	-622	-	457	1,053	1,057	1,424	1,821
EBIT ¹	-859	-1,338	-546	173	619	622.3	986.5	1,289
Net income ¹	18,733	10,112	6,606	12,367	11,638	8,997	11,333	12,288
Net Debt ¹	2,447	6,534	14,063	9,339	1,821	3,189	2,142	2,139
Reference price ³	22.29	33.01	29.08	42.58	38.98	37.85	37.85	37.85
Nbr of stocks (in thousands)	3,095,179	2,778,125	2,498,516	2,281,498	2,332,659	2,113,208	-	-
Announcement Date	27/06/22	27/06/23	24/06/24	23/06/25	29/06/26	-	-	-

¹EUR in Million²USD in Million³EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.9x	4.05x	9.47x	1.38%	507B
NETFLIX, INC.	19.66x	5.82x	17.49x	-.--%	293B
UBER TECHNOLOGIES, INC.	22.4x	2.4x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.79x	77.34x	2.8x	0.14%	98.3B
SPOTIFY TECHNOLOGY S.A.	34.01x	4.15x	27.34x	-.--%	102B
AIRBNB, INC.	28.88x	5.46x	15.41x	-.--%	87.16B
DOORDASH, INC.	72.46x	4.24x	20.7x	-.--%	80.33B
KUAISHOU TECHNOLOGY	12.05x	0.94x	4.92x	1.77%	23.54B
NASPERS LIMITED	8.21x	2.72x	42.73x	0.75%	36.64B
Average	24.04x	11.90x	17.03x	0.45%	151.86B
Weighted average by Cap.	21.35x	9.55x	14.19x	0.57%