First Time Loading...

Prosus NV
AEX:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
AEX:PRX
Watchlist
Price: 31.625 EUR 2.65% Market Closed
Updated: Apr 27, 2024

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 2.507 EUR. Compared to the current market price of 31.625 EUR, Prosus NV is Overvalued by 92%.

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
Base Case
2.507 EUR
Overvaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
1
Median 3Y
16.1
Median 5Y
17.3
Industry
0.6
Forward
14.7
vs History
64
vs Industry
52
Median 3Y
7.7
Median 5Y
11.5
Industry
16.4
Forward
14.3
vs History
33
vs Industry
1
Median 3Y
-92.6
Median 5Y
-65.5
Industry
7.9
vs History
vs Industry
Median 3Y
11.8
Median 5Y
8.7
Industry
15.6
vs History
47
vs Industry
31
Median 3Y
1.9
Median 5Y
2.1
Industry
1.6
vs History
63
vs Industry
1
Median 3Y
15.2
Median 5Y
16.7
Industry
0.7
Forward
13.9
vs History
78
vs Industry
1
Median 3Y
50
Median 5Y
51.8
Industry
2.2
vs History
vs Industry
Median 3Y
-170.7
Median 5Y
-161.4
Industry
8.3
Forward
-718.1
vs History
vs Industry
Median 3Y
-144.2
Median 5Y
-137.9
Industry
12.7
Forward
-196.7
vs History
33
vs Industry
2
Median 3Y
-91.9
Median 5Y
-64.8
Industry
9
vs History
22
vs Industry
2
Median 3Y
-70.4
Median 5Y
-75.7
Industry
12.5
vs History
45
vs Industry
21
Median 3Y
1.8
Median 5Y
2
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
80.6B EUR 16.5 7.9 -221.3 -221.3
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.2 61.3 21.7 50.3
ZA
Naspers Ltd
JSE:NPN
742.1B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
188.9B USD 1.5 13.7 7.2 7.2
CN
Pinduoduo Inc
NASDAQ:PDD
171.8B USD 5 20.7 17.6 17.6
CN
Meituan
HKEX:3690
721.8B HKD 2.4 48.2 55 55
AR
Mercadolibre Inc
NASDAQ:MELI
71B USD 4.9 71.9 28.6 36.8
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 4.9 72.3 28.8 37
US
DoorDash Inc
NYSE:DASH
53.3B USD 6.2 -95.5 -723.4 -85.3
KR
Coupang Inc
NYSE:CPNG
41B USD 1.7 30.2 48.9 77.4
P/E Multiple
Earnings Growth
NL
Prosus NV
AEX:PRX
Average P/E: 40.8
7.9
-13%
US
Amazon.com Inc
NASDAQ:AMZN
61.3
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20.7
130%
CN
Meituan
HKEX:3690
48.2
288%
AR
Mercadolibre Inc
NASDAQ:MELI
71.9
221%
UY
MercadoLibre Inc
BMV:MELIN
72.3
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -95.5 N/A
KR
Coupang Inc
NYSE:CPNG
30.2
29%
EV/EBITDA Multiple
EBITDA Growth
NL
Prosus NV
AEX:PRX
Average EV/EBITDA: 29.7
Negative Multiple: -221.3
N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.7
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
44%
CN
Pinduoduo Inc
NASDAQ:PDD
17.6
203%
CN
Meituan
HKEX:3690
55
606%
AR
Mercadolibre Inc
NASDAQ:MELI
28.6
127%
UY
MercadoLibre Inc
BMV:MELIN
28.8
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -723.4 N/A
KR
Coupang Inc
NYSE:CPNG
48.9
286%
EV/EBIT Multiple
EBIT Growth
NL
Prosus NV
AEX:PRX
Average EV/EBIT: 40.2
Negative Multiple: -221.3
N/A
US
Amazon.com Inc
NASDAQ:AMZN
50.3
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
68%
CN
Pinduoduo Inc
NASDAQ:PDD
17.6
205%
CN
Meituan
HKEX:3690
55
472%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
158%
UY
MercadoLibre Inc
BMV:MELIN
37
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -85.3 N/A
KR
Coupang Inc
NYSE:CPNG
77.4
396%

See Also

Discover More