|
Market Closed -
Euronext Amsterdam
19:55:00 19/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 35.70 EUR | -0.72% |
|
-0.47% | -32.45% |
| 10-08 | Brazil's iFood in advanced talks to buy benefits card firm Caju, Valor reports | RE |
| 10-08 | Prosus' Just Eat Takeaway.com Returns to Orders Growth | DJ |
Company Valuation: Prosus N.V.
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 | 84,633 | - | - |
| Change | - | 30.01% | -21.24% | 33.8% | -0.14% | -19.27% | - | - |
| Enterprise Value (EV) 1 | 79,074 | 106,159 | 92,530 | 114,327 | 106,660 | 87,786 | 87,299 | 87,176 |
| Change | - | 34.25% | -12.84% | 23.56% | -6.71% | -17.7% | -0.55% | -0.14% |
| P/E | 4.18x | 10.7x | 12.3x | 9.61x | 8.5x | 10.1x | 8.53x | 7.2x |
| PBR | 2.05x | 2.22x | 1.89x | 2.19x | 1.78x | 1.42x | 1.23x | 1.06x |
| PEG | - | -0.3x | -0.5x | 0.1x | 2.46x | -0.4x | 0.5x | 0.4x |
| Capitalization / Revenue | 11.2x | 17.3x | 14.4x | 17x | 10.8x | 6.9x | 6.28x | 5.73x |
| EV / Revenue | 11.5x | 18.4x | 16.9x | 18.5x | 11x | 7.15x | 6.48x | 5.91x |
| EV / EBITDA | -192x | -171x | - | 250x | 101x | 87.3x | 63x | 48.9x |
| EV / EBIT | -92.1x | -79.3x | -169x | 661x | 172x | 156x | 95.8x | 69.1x |
| EV / FCF | -94.2x | -285x | 93.6x | 63x | 76.1x | 52x | 40.9x | 41x |
| FCF Yield | -1.06% | -0.35% | 1.07% | 1.59% | 1.31% | 1.92% | 2.44% | 2.44% |
| Dividend per Share 3 | 0.0642 | 0.0642 | 0.07 | 0.2 | 0.28 | 0.243 | 0.2794 | 0.31 |
| Rate of return | 0.29% | 0.19% | 0.24% | 0.47% | 0.72% | 0.68% | 0.78% | 0.87% |
| EPS 3 | 5.327 | 3.082 | 2.368 | 4.432 | 4.586 | 3.537 | 4.186 | 4.957 |
| Distribution rate | 1.21% | 2.08% | 2.96% | 4.51% | 6.11% | 6.87% | 6.68% | 6.25% |
| Net sales 1 | 6,866 | 5,765 | 5,467 | 6,170 | 9,705 | 12,271 | 13,476 | 14,761 |
| EBITDA 1 | -411 | -622 | - | 457 | 1,053 | 1,005 | 1,386 | 1,781 |
| EBIT 1 | -859 | -1,338 | -546 | 173 | 619 | 561.9 | 911 | 1,261 |
| Net income 1 | 18,733 | 10,112 | 6,606 | 12,367 | 11,638 | 8,846 | 9,902 | 11,062 |
| Net Debt 1 | 2,447 | 6,534 | 14,063 | 9,339 | 1,821 | 3,153 | 2,666 | 2,543 |
| Reference price 3 | 22.29 | 33.01 | 29.08 | 42.58 | 38.98 | 35.70 | 35.70 | 35.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.17x | 7.22x | 88.18x | 0.68% | 85.49B | |
| 16.54x | 8.03x | 17.23x | 0.26% | 4,145B | |
| 23.17x | 7.19x | 12.77x | 0.3% | 1,807B | |
| 31.57x | 14.77x | 23.34x | 0.57% | 541B | |
| 14.45x | 3.84x | 8.88x | 1.41% | 479B | |
| 19.68x | 5.83x | 17.51x | -.--% | 294B | |
| 20.68x | 1.52x | 10.26x | 1% | 271B | |
| 105.47x | 13.91x | 74.71x | -.--% | 218B | |
| 22.16x | 2.52x | 12.83x | -.--% | 144B | |
| 8.28x | 0.94x | 4.05x | -.--% | 115B | |
| Average | 27.22x | 6.58x | 26.98x | 0.42% | 809.94B | |
| Weighted average by Cap. | 21.46x | 7.70x | 17.96x | 0.36% |
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
- Stocks
- PRX Stock
- Valuation Prosus N.V.
Select your edition
All financial news and data tailored to specific country editions
