
Prosus NV
JSE:PRX

Intrinsic Value
The intrinsic value of one
PRX
stock under the Base Case scenario is
57 374.39
Zac.
Compared to the current market price of 85 850 Zac,
Prosus NV
is
Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Prosus NV
Fundamental Analysis



Revenue & Expenses Breakdown
Prosus NV
Balance Sheet Decomposition
Prosus NV
Current Assets | 21.5B |
Cash & Short-Term Investments | 18.3B |
Receivables | 2B |
Other Current Assets | 1.2B |
Non-Current Assets | 47.6B |
Long-Term Investments | 45.4B |
PP&E | 582m |
Intangibles | 1.4B |
Other Non-Current Assets | 264m |
Free Cash Flow Analysis
Prosus NV
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Prosus NV
Revenue
|
5.9B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
39m
USD
|
Other Expenses
|
7.8B
USD
|
Net Income
|
7.8B
USD
|
PRX Profitability Score
Profitability Due Diligence
Prosus NV's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Prosus NV's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
PRX Solvency Score
Solvency Due Diligence
Prosus NV's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Prosus NV's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PRX Price Targets Summary
Prosus NV
According to Wall Street analysts, the average 1-year price target for
PRX
is 109 309.22 Zac
with a low forecast of 76 072.96 Zac and a high forecast of 150 328.28 Zac.
Dividends
Current shareholder yield for PRX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PRX
stock under the Base Case scenario is
57 374.39
Zac.
Compared to the current market price of 85 850 Zac,
Prosus NV
is
Overvalued by 33%.