Prosus NV
AEX:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
AEX:PRX
Watchlist
Price: 43.47 EUR 1.84% Market Closed
Market Cap: 106.2B EUR

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 2.69 EUR. Compared to the current market price of 43.47 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
2.69 EUR
Overvaluation 94%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
1
Median 3Y
15.4
Median 5Y
16.6
Industry
0.5
Forward
18
vs History
26
vs Industry
50
Median 3Y
8.7
Median 5Y
12.8
Industry
16.1
Forward
14.1
vs History
22
vs Industry
1
Median 3Y
-56.5
Median 5Y
113.1
Industry
7.7
vs History
vs Industry
Median 3Y
-85.7
Median 5Y
-75.9
Industry
14.7
vs History
30
vs Industry
26
Median 3Y
1.9
Median 5Y
2
Industry
1.6
vs History
26
vs Industry
1
Median 3Y
14.5
Median 5Y
15.9
Industry
0.7
Forward
17.6
vs History
55
vs Industry
1
Median 3Y
39.8
Median 5Y
47
Industry
2.2
vs History
0
vs Industry
Median 3Y
-173.7
Median 5Y
-161.6
Industry
8.3
Forward
331.2
vs History
0
vs Industry
Median 3Y
-173.7
Median 5Y
-135.9
Industry
12.4
Forward
854.5
vs History
22
vs Industry
2
Median 3Y
-55.7
Median 5Y
106.3
Industry
9
vs History
12
vs Industry
1
Median 3Y
-42.7
Median 5Y
-67.4
Industry
12.5
vs History
28
vs Industry
18
Median 3Y
1.8
Median 5Y
1.9
Industry
1

Multiples Across Competitors

PRX Competitors Multiples
Prosus NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Prosus NV
AEX:PRX
106.2B EUR 19.6 14.8 2 893.2 2 893.2
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 35.4 17 30.1
ZA
Naspers Ltd
JSE:NPN
965.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
335.2B USD 2.5 20.2 16.5 16.5
CN
Pinduoduo Inc
NASDAQ:PDD
170.2B USD 3.3 11.4 8.8 8.8
CN
Meituan
HKEX:3690
1.1T HKD 3 30.9 26.9 26.9
AR
Mercadolibre Inc
NASDAQ:MELI
102B USD 4.9 53.4 30.1 37.2
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.9 53.6 30.2 37.3
US
DoorDash Inc
NASDAQ:DASH
77B USD 7.2 626.1 118.3 1 592.7
CN
JD.Com Inc
HKEX:9618
480.1B HKD 0.4 12.8 8.5 8.5
KR
Coupang Inc
NYSE:CPNG
40.5B USD 1.3 263.3 41.6 82.9
P/S Multiple
Revenue Growth P/S to Growth
NL
Prosus NV
AEX:PRX
Average P/S: 5.1
19.6
14%
1.4
US
Amazon.com Inc
NASDAQ:AMZN
3.3
11%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
8%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
3.3
34%
0.1
CN
Meituan
HKEX:3690
3
18%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
4.9
23%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.9
23%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
7.2
19%
0.4
CN
JD.Com Inc
HKEX:9618
0.4
6%
0.1
KR
Coupang Inc
NYSE:CPNG
1.3
15%
0.1
P/E Multiple
Earnings Growth PEG
NL
Prosus NV
AEX:PRX
Average P/E: 112.2
14.8
20%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
35.4
20%
1.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.2
34%
0.6
CN
Pinduoduo Inc
NASDAQ:PDD
11.4
38%
0.3
CN
Meituan
HKEX:3690
30.9
68%
0.5
AR
Mercadolibre Inc
NASDAQ:MELI
53.4
26%
2.1
UY
MercadoLibre Inc
BMV:MELIN
53.6
26%
2.1
US
D
DoorDash Inc
NASDAQ:DASH
626.1
172%
3.6
CN
JD.Com Inc
HKEX:9618
12.8
0%
N/A
KR
Coupang Inc
NYSE:CPNG
263.3
115%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBITDA: 319.1
2 893.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.5
13%
1.3
CN
Pinduoduo Inc
NASDAQ:PDD
8.8
44%
0.2
CN
Meituan
HKEX:3690
26.9
63%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
30.1
29%
1
UY
MercadoLibre Inc
BMV:MELIN
30.2
29%
1
US
D
DoorDash Inc
NASDAQ:DASH
118.3
90%
1.3
CN
JD.Com Inc
HKEX:9618
8.5
20%
0.4
KR
Coupang Inc
NYSE:CPNG
41.6
50%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBIT: 473.4
2 893.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.1
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.5
16%
1
CN
Pinduoduo Inc
NASDAQ:PDD
8.8
46%
0.2
CN
Meituan
HKEX:3690
26.9
92%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
37.2
34%
1.1
UY
MercadoLibre Inc
BMV:MELIN
37.3
34%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
1 592.7
298%
5.3
CN
JD.Com Inc
HKEX:9618
8.5
23%
0.4
KR
Coupang Inc
NYSE:CPNG
82.9
68%
1.2