Prosus NV
JSE:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
JSE:PRX
Watchlist
Price: 102 762 Zac -1.29% Market Closed
Market Cap: 6.9T Zac

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 10 054.27 Zac. Compared to the current market price of 102 762 Zac, Prosus NV is Overvalued by 90%.

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
10 054.27 Zac
Overvaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
1
Median 3Y
16.1
Median 5Y
16.1
Industry
0.6
Forward
17.4
vs History
50
vs Industry
35
Median 3Y
11.1
Median 5Y
11.1
Industry
16.8
Forward
15.4
vs History
49
vs Industry
1
Median 3Y
73.8
Median 5Y
71.8
Industry
8.5
vs History
23
vs Industry
Median 3Y
19.1
Median 5Y
22.7
Industry
17.5
vs History
19
vs Industry
26
Median 3Y
2
Median 5Y
2
Industry
1.7
vs History
6
vs Industry
1
Median 3Y
15.2
Median 5Y
15.5
Industry
0.7
Forward
19.4
vs History
33
vs Industry
1
Median 3Y
41
Median 5Y
45.7
Industry
2.3
vs History
23
vs Industry
0
Median 3Y
353.8
Median 5Y
-109.4
Industry
8.5
Forward
179.7
vs History
20
vs Industry
0
Median 3Y
-168.7
Median 5Y
-111.1
Industry
13.1
Forward
95.1
vs History
41
vs Industry
1
Median 3Y
73.6
Median 5Y
70
Industry
10.1
vs History
33
vs Industry
1
Median 3Y
78.1
Median 5Y
66.9
Industry
14.2
vs History
26
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
JSE:PRX
122.5B Zac 21.1 10.7 598.1 598.1
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.4 30.9 16.8 30.5
ZA
Naspers Ltd
JSE:NPN
845.8B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
351B USD 2.4 19.7 20.3 20.3
CN
PDD Holdings Inc
NASDAQ:PDD
149.1B USD 2.5 10.3 6.8 6.8
US
DoorDash Inc
NASDAQ:DASH
94.5B USD 7.5 109.5 70.7 133.8
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 3.7 46.7 24.4 30
AR
Mercadolibre Inc
NASDAQ:MELI
96.7B USD 3.7 46.6 24.3 30
CN
Meituan
HKEX:3690
621.5B HKD 1.5 -281.8 -175.9 -175.9
CN
JD.Com Inc
HKEX:9618
355.5B HKD 0.2 10 10.4 10.4
KR
Coupang Inc
NYSE:CPNG
41.4B USD 1.2 106.2 28.3 46.6
P/S Multiple
Revenue Growth P/S to Growth
NL
Prosus NV
JSE:PRX
Average P/S: 4.7
21.1
24%
0.9
US
Amazon.com Inc
NASDAQ:AMZN
3.4
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.4
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
7.5
27%
0.3
UY
MercadoLibre Inc
BMV:MELIN
3.7
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
3.7
30%
0.1
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
KR
Coupang Inc
NYSE:CPNG
1.2
16%
0.1
P/E Multiple
Earnings Growth PEG
NL
Prosus NV
JSE:PRX
Average P/E: 43.4
10.7
3%
3.6
US
Amazon.com Inc
NASDAQ:AMZN
30.9
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
19.7
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.3
10%
1
US
D
DoorDash Inc
NASDAQ:DASH
109.5
161%
0.7
UY
MercadoLibre Inc
BMV:MELIN
46.7
32%
1.5
AR
Mercadolibre Inc
NASDAQ:MELI
46.6
32%
1.5
CN
Meituan
HKEX:3690
Negative Multiple: -281.8
5%
N/A
CN
JD.Com Inc
HKEX:9618
10
10%
1
KR
Coupang Inc
NYSE:CPNG
106.2
121%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Prosus NV
JSE:PRX
Average EV/EBITDA: 88.9
598.1
73%
8.2
US
Amazon.com Inc
NASDAQ:AMZN
16.8
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.3
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
13%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
70.7
101%
0.7
UY
MercadoLibre Inc
BMV:MELIN
24.4
31%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
24.3
31%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -175.9
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.4
7%
1.5
KR
Coupang Inc
NYSE:CPNG
28.3
57%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Prosus NV
JSE:PRX
Average EV/EBIT: 100.7
598.1
97%
6.2
US
Amazon.com Inc
NASDAQ:AMZN
30.5
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.3
14%
1.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
13%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
133.8
279%
0.5
UY
MercadoLibre Inc
BMV:MELIN
30
31%
1
AR
Mercadolibre Inc
NASDAQ:MELI
30
31%
1
CN
Meituan
HKEX:3690
Negative Multiple: -175.9
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.4
5%
2.1
KR
Coupang Inc
NYSE:CPNG
46.6
78%
0.6