Prosus NV
JSE:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
JSE:PRX
Watchlist
Price: 93 045 Zac 3.72% Market Closed
Market Cap: 6.2T Zac
Have any thoughts about
Prosus NV?
Write Note

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 5 661.2 Zac. Compared to the current market price of 93 045 Zac, 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
5 661.2 Zac
Overvaluation 94%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
1
Median 3Y
15
Median 5Y
16.1
Industry
0.5
Forward
18.8
vs History
25
vs Industry
35
Median 3Y
10.7
Median 5Y
12.4
Industry
16.8
Forward
15.3
vs History
19
vs Industry
1
Median 3Y
110.1
Median 5Y
110.1
Industry
8.1
vs History
vs Industry
Median 3Y
-738
Median 5Y
-73.9
Industry
16.1
vs History
23
vs Industry
26
Median 3Y
1.8
Median 5Y
2
Industry
1.6
vs History
23
vs Industry
1
Median 3Y
14.2
Median 5Y
15.5
Industry
0.7
Forward
18.5
vs History
49
vs Industry
1
Median 3Y
40.2
Median 5Y
45.8
Industry
2.3
vs History
0
vs Industry
0
Median 3Y
-168.7
Median 5Y
-157.2
Industry
8.4
Forward
350.1
vs History
0
vs Industry
0
Median 3Y
-168.7
Median 5Y
-132.1
Industry
12.6
Forward
657.7
vs History
19
vs Industry
1
Median 3Y
103.2
Median 5Y
103.2
Industry
9.3
vs History
9
vs Industry
1
Median 3Y
133.5
Median 5Y
-65.7
Industry
13.1
vs History
23
vs Industry
18
Median 3Y
1.7
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
JSE:PRX
108.5B Zac 20.5 15.4 3 025.9 3 025.9
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.6 17.1 30.3
ZA
Naspers Ltd
JSE:NPN
1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
316.3B USD 2.3 18.9 15.4 15.4
CN
PDD Holdings Inc
NASDAQ:PDD
161.6B USD 3 10.4 7.5 7.7
AR
Mercadolibre Inc
NASDAQ:MELI
125.2B USD 6 65.5 37.2 46
UY
MercadoLibre Inc
BMV:MELIN
2.4T MXN 5.9 64.4 36.6 45.1
CN
Meituan
HKEX:3690
873.7B HKD 2.4 22.6 16.5 20.5
US
DoorDash Inc
NASDAQ:DASH
86.2B USD 7.7 254.4 96.5 306.9
CN
JD.Com Inc
HKEX:9618
406.2B HKD 0.3 9.1 4.1 5
KR
Coupang Inc
NYSE:CPNG
47.2B USD 1.5 184.5 42.3 77.6
P/S Multiple
Revenue Growth P/S to Growth
NL
Prosus NV
JSE:PRX
Average P/S: 5.3
20.5
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
2.3
8%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
3
18%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
6
24%
0.3
UY
MercadoLibre Inc
BMV:MELIN
5.9
24%
0.2
CN
Meituan
HKEX:3690
2.4
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
19%
0.4
CN
JD.Com Inc
HKEX:9618
0.3
7%
0
KR
Coupang Inc
NYSE:CPNG
1.5
14%
0.1
P/E Multiple
Earnings Growth PEG
NL
Prosus NV
JSE:PRX
Average P/E: 67.9
15.4
18%
0.9
US
Amazon.com Inc
NASDAQ:AMZN
33.6
19%
1.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
18.9
37%
0.5
CN
PDD Holdings Inc
NASDAQ:PDD
10.4
16%
0.6
AR
Mercadolibre Inc
NASDAQ:MELI
65.5
32%
2
UY
MercadoLibre Inc
BMV:MELIN
64.4
32%
2
CN
Meituan
HKEX:3690
22.6
29%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
254.4
170%
1.5
CN
JD.Com Inc
HKEX:9618
9.1
15%
0.6
KR
Coupang Inc
NYSE:CPNG
184.5
136%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Prosus NV
JSE:PRX
Average EV/EBITDA: 329.9
3 025.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.1
26%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
205%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.4
17%
0.9
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
21%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
37.2
29%
1.3
UY
MercadoLibre Inc
BMV:MELIN
36.6
29%
1.3
CN
Meituan
HKEX:3690
16.5
31%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
96.5
97%
1
CN
JD.Com Inc
HKEX:9618
4.1
18%
0.2
KR
Coupang Inc
NYSE:CPNG
42.3
61%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Prosus NV
JSE:PRX
Average EV/EBIT: 358
3 025.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.3
21%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.4
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.7
27%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
46
32%
1.4
UY
MercadoLibre Inc
BMV:MELIN
45.1
32%
1.4
CN
Meituan
HKEX:3690
20.5
34%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
306.9
294%
1
CN
JD.Com Inc
HKEX:9618
5
15%
0.3
KR
Coupang Inc
NYSE:CPNG
77.6
83%
0.9