Prosus NV
AEX:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
AEX:PRX
Watchlist
Price: 46.125 EUR 0.83% Market Closed
Market Cap: 109.7B EUR
Have any thoughts about
Prosus NV?
Write Note

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 2.66 EUR. Compared to the current market price of 46.125 EUR, Prosus NV is Overvalued by 94%.

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
2.66 EUR
Overvaluation 94%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
1
Median 3Y
15
Median 5Y
16.1
Industry
0.5
Forward
19.8
vs History
17
vs Industry
35
Median 3Y
11.3
Median 5Y
12.4
Industry
16.7
Forward
16.1
vs History
19
vs Industry
1
Median 3Y
110.5
Median 5Y
110.5
Industry
8.1
vs History
vs Industry
Median 3Y
-740.9
Median 5Y
-73.9
Industry
16.9
vs History
22
vs Industry
26
Median 3Y
1.9
Median 5Y
2
Industry
1.6
vs History
17
vs Industry
1
Median 3Y
14.3
Median 5Y
15.5
Industry
0.7
Forward
19.4
vs History
39
vs Industry
1
Median 3Y
40.2
Median 5Y
46.5
Industry
2.3
vs History
0
vs Industry
0
Median 3Y
-168.7
Median 5Y
-150.6
Industry
8.2
Forward
342.7
vs History
0
vs Industry
0
Median 3Y
-168.7
Median 5Y
-132.1
Industry
12.5
Forward
619
vs History
19
vs Industry
1
Median 3Y
103.7
Median 5Y
103.7
Industry
9.5
vs History
9
vs Industry
1
Median 3Y
134.1
Median 5Y
-60.5
Industry
13.4
vs History
19
vs Industry
18
Median 3Y
1.8
Median 5Y
1.8
Industry
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
109.7B EUR 21.5 16.2 3 175.1 3 175.1
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.7 17.2 30.5
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
269.7B USD 1.9 15 11.7 11.7
CN
PDD Holdings Inc
NASDAQ:PDD
143.7B USD 2.6 10.4 6.8 6.8
AR
Mercadolibre Inc
NASDAQ:MELI
121.3B USD 5.4 58.9 33.2 40.5
UY
MercadoLibre Inc
BMV:MELIN
2.3T MXN 5.4 58.9 33.2 40.5
US
DoorDash Inc
NASDAQ:DASH
99B USD 8.8 291.9 111.8 355.5
CN
Meituan
HKEX:3690
777.5B HKD 2 17.6 11.8 14.2
KR
Coupang Inc
NYSE:CPNG
51.6B USD 1.7 201.5 46.6 85.5
CN
JD.Com Inc
HKEX:9618
362.1B HKD 0.3 7.3 4.7 4.7
P/S Multiple
Revenue Growth P/S to Growth
NL
Prosus NV
AEX:PRX
Average P/S: 5.3
21.5
14%
1.5
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.9
9%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.4
26%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.4
26%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
8.8
19%
0.5
CN
Meituan
HKEX:3690
2
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.7
14%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
7%
0
P/E Multiple
Earnings Growth PEG
NL
Prosus NV
AEX:PRX
Average P/E: 71.1
16.2
18%
0.9
US
Amazon.com Inc
NASDAQ:AMZN
33.7
18%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15
20%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
10.4
7%
1.5
AR
Mercadolibre Inc
NASDAQ:MELI
58.9
36%
1.6
UY
MercadoLibre Inc
BMV:MELIN
58.9
36%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
291.9
163%
1.8
CN
Meituan
HKEX:3690
17.6
29%
0.6
KR
Coupang Inc
NYSE:CPNG
201.5
127%
1.6
CN
JD.Com Inc
HKEX:9618
7.3
15%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBITDA: 345.2
3 175.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.2
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
29%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
22%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
33.2
32%
1
UY
MercadoLibre Inc
BMV:MELIN
33.2
32%
1
US
D
DoorDash Inc
NASDAQ:DASH
111.8
96%
1.2
CN
Meituan
HKEX:3690
11.8
30%
0.4
KR
Coupang Inc
NYSE:CPNG
46.6
55%
0.8
CN
JD.Com Inc
HKEX:9618
4.7
15%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBIT: 376.5
3 175.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.5
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
14%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
25%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
40.5
36%
1.1
UY
MercadoLibre Inc
BMV:MELIN
40.5
36%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
355.5
287%
1.2
CN
Meituan
HKEX:3690
14.2
30%
0.5
KR
Coupang Inc
NYSE:CPNG
85.5
77%
1.1
CN
JD.Com Inc
HKEX:9618
4.7
14%
0.3