Prosus NV
AEX:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
AEX:PRX
Watchlist
Price: 38.9 EUR -0.98%
Market Cap: 95.1B EUR
Have any thoughts about
Prosus NV?
Write Note

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 2.67 EUR. Compared to the current market price of 38.9 EUR, Prosus NV is Overvalued by 93%.

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
2.67 EUR
Overvaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
1
Median 3Y
15.4
Median 5Y
16.6
Industry
0.6
Forward
15.2
vs History
31
vs Industry
50
Median 3Y
8.1
Median 5Y
12.8
Industry
16.7
Forward
12.9
vs History
31
vs Industry
1
Median 3Y
-81.9
Median 5Y
113.1
Industry
8
vs History
vs Industry
Median 3Y
-79.8
Median 5Y
-75.9
Industry
15.5
vs History
38
vs Industry
26
Median 3Y
1.8
Median 5Y
2.1
Industry
1.6
vs History
38
vs Industry
1
Median 3Y
14.5
Median 5Y
16
Industry
0.7
Forward
14.7
vs History
71
vs Industry
1
Median 3Y
43.3
Median 5Y
47.7
Industry
2.2
vs History
vs Industry
Median 3Y
-184.7
Median 5Y
-166.1
Industry
8.5
Forward
280.9
vs History
vs Industry
Median 3Y
-184.7
Median 5Y
-154.4
Industry
12.8
Forward
1 511.7
vs History
31
vs Industry
2
Median 3Y
-81.2
Median 5Y
106.3
Industry
9.1
vs History
22
vs Industry
1
Median 3Y
-62.2
Median 5Y
-67.4
Industry
12.8
vs History
36
vs Industry
18
Median 3Y
1.7
Median 5Y
1.9
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
AEX:PRX
95.1B EUR 18.1 15 -572.9 -572.9
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.9 21.2 39.1
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
206.2B USD 1.6 17.5 11.1 11.1
CN
Pinduoduo Inc
NASDAQ:PDD
137.3B USD 2.7 9.3 6.6 6.6
CN
Meituan
HKEX:3690
969.3B HKD 3 40.2 34.9 34.9
AR
Mercadolibre Inc
NASDAQ:MELI
87.5B USD 4.6 60.9 32.2 41.9
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 60.8 32.2 41.9
US
DoorDash Inc
NASDAQ:DASH
70.8B USD 7 -411.7 215.2 -269.9
CN
JD.Com Inc
HKEX:9618
394B HKD 0.3 10.6 6.4 6.4
KR
Coupang Inc
NYSE:CPNG
41B USD 1.4 39.8 50.3 108
P/S Multiple
Revenue Growth P/S to Growth
NL
Prosus NV
AEX:PRX
Average P/S: 4.7
18.1
40%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.6
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
KR
Coupang Inc
NYSE:CPNG
1.4
71%
0
P/E Multiple
Earnings Growth P/E to Growth
NL
Prosus NV
AEX:PRX
Average P/E: 33.5
15
50%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
47.9
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.5
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
40.2
365%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
60.9
223%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.8
217%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -411.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.6
11%
1
KR
Coupang Inc
NYSE:CPNG
39.8
8%
5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBITDA: 45.6
Negative Multiple: -572.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.2
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.6
227%
0
CN
Meituan
HKEX:3690
34.9
332%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
32.2
136%
0.2
UY
MercadoLibre Inc
BMV:MELIN
32.2
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.2
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.4
74%
0.1
KR
Coupang Inc
NYSE:CPNG
50.3
266%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Prosus NV
AEX:PRX
Average EV/EBIT: 36.2
Negative Multiple: -572.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
39.1
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.1
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.6
207%
0
CN
Meituan
HKEX:3690
34.9
532%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
41.9
158%
0.3
UY
MercadoLibre Inc
BMV:MELIN
41.9
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -269.9 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.4
83%
0.1
KR
Coupang Inc
NYSE:CPNG
108
303%
0.4

See Also

Discover More
Back to Top