Prosus NV
AEX:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
AEX:PRX
Watchlist
Price: 51.34 EUR -1.5% Market Closed
Market Cap: 122.1B EUR

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is hidden EUR. Compared to the current market price of 51.34 EUR, Prosus NV is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PRX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
1
Median 3Y
16.1
Median 5Y
16.1
Industry
0.6
Forward
17.2
vs History
47
vs Industry
35
Median 3Y
11.6
Median 5Y
11.3
Industry
17
Forward
15.3
vs History
23
vs Industry
1
Median 3Y
129.4
Median 5Y
125.9
Industry
8.6
vs History
vs Industry
Median 3Y
-938.9
Median 5Y
-77.7
Industry
17.3
vs History
15
vs Industry
26
Median 3Y
2
Median 5Y
2
Industry
1.7
vs History
11
vs Industry
1
Median 3Y
15.2
Median 5Y
15.5
Industry
0.7
Forward
16.7
vs History
31
vs Industry
1
Median 3Y
41
Median 5Y
45.7
Industry
2.3
vs History
15
vs Industry
0
Median 3Y
-168.7
Median 5Y
-134.8
Industry
8.5
Forward
155.1
vs History
15
vs Industry
0
Median 3Y
-168.7
Median 5Y
-111.1
Industry
13.2
Forward
82.1
vs History
23
vs Industry
1
Median 3Y
124
Median 5Y
120.5
Industry
10.1
vs History
15
vs Industry
1
Median 3Y
160.3
Median 5Y
134.1
Industry
14.4
vs History
14
vs Industry
18
Median 3Y
1.9
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

PRX Competitors Multiples
Prosus NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Prosus NV
AEX:PRX
122.1B EUR 23.1 11.5 735.6 735.6
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.7 17.3 31.3
ZA
Naspers Ltd
JSE:NPN
831.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
377.2B USD 2.6 21.3 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
166.3B USD 2.8 11.5 8.1 8.1
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.8 26.5 32.7
AR
Mercadolibre Inc
NASDAQ:MELI
105B USD 4 50.6 26.4 32.6
US
DoorDash Inc
NASDAQ:DASH
96.1B USD 7.6 111.3 71.9 136.1
CN
Meituan
HKEX:3690
608.1B HKD 1.5 -277.7 -171.9 -171.9
KR
Coupang Inc
NYSE:CPNG
49.5B USD 1.5 127 34.7 57
CN
JD.Com Inc
HKEX:9618
369.5B HKD 0.3 10.4 11.2 11.2
P/S Multiple
Revenue Growth P/S to Growth
NL
Prosus NV
AEX:PRX
Average P/S: 5.1
23.1
24%
1
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
NL
Prosus NV
AEX:PRX
Average P/E: 47.3
11.5
3%
3.8
US
Amazon.com Inc
NASDAQ:AMZN
31.7
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.3
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.1
UY
MercadoLibre Inc
BMV:MELIN
50.8
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
50.6
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111.3
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -277.7
5%
N/A
KR
Coupang Inc
NYSE:CPNG
127
121%
1
CN
JD.Com Inc
HKEX:9618
10.4
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBITDA: 106
735.6
110%
6.7
US
Amazon.com Inc
NASDAQ:AMZN
17.3
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
13%
0.6
UY
MercadoLibre Inc
BMV:MELIN
26.5
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
26.4
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
71.9
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -171.9
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.7
57%
0.6
CN
JD.Com Inc
HKEX:9618
11.2
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBIT: 118.5
735.6
97%
7.6
US
Amazon.com Inc
NASDAQ:AMZN
31.3
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
13%
0.6
UY
MercadoLibre Inc
BMV:MELIN
32.7
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
32.6
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
136.1
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -171.9
1%
N/A
KR
Coupang Inc
NYSE:CPNG
57
78%
0.7
CN
JD.Com Inc
HKEX:9618
11.2
5%
2.2