Prosus NV
AEX:PRX

Watchlist Manager
Prosus NV Logo
Prosus NV
AEX:PRX
Watchlist
Price: 37.97 EUR -0.35% Market Closed
Market Cap: 92.8B EUR
Have any thoughts about
Prosus NV?
Write Note

Relative Value

The Relative Value of one PRX stock under the Base Case scenario is 2.91 EUR. Compared to the current market price of 37.97 EUR, Prosus NV is Overvalued by 92%.

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
2.91 EUR
Overvaluation 92%
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
14.8
vs History
30
vs Industry
50
Median 3Y
7.7
Median 5Y
12.8
Industry
16.7
Forward
12.8
vs History
31
vs Industry
1
Median 3Y
-88.9
Median 5Y
113.1
Industry
7.8
vs History
vs Industry
Median 3Y
-75.9
Median 5Y
-75.9
Industry
15.2
vs History
39
vs Industry
26
Median 3Y
1.8
Median 5Y
2.1
Industry
1.6
vs History
39
vs Industry
1
Median 3Y
14.5
Median 5Y
16
Industry
0.7
Forward
14.3
vs History
71
vs Industry
1
Median 3Y
43.5
Median 5Y
47.7
Industry
2.2
vs History
vs Industry
Median 3Y
-182.6
Median 5Y
-165.3
Industry
8.5
Forward
273.8
vs History
vs Industry
Median 3Y
-182.6
Median 5Y
-148
Industry
12.8
Forward
2 435.4
vs History
31
vs Industry
2
Median 3Y
-88.1
Median 5Y
106.3
Industry
8.9
vs History
22
vs Industry
1
Median 3Y
-67.4
Median 5Y
-67.4
Industry
12.2
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
92.8B EUR 17.7 14.6 -558.6 -558.6
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 41.5 18.4 33.9
ZA
Naspers Ltd
JSE:NPN
831B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
199.1B USD 1.5 16.8 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
139B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
919.4B HKD 2.8 38 32.6 32.6
AR
Mercadolibre Inc
NASDAQ:MELI
101.2B USD 5.3 70.4 37.5 48.8
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.3 70.5 37.6 48.8
US
DoorDash Inc
NASDAQ:DASH
73.6B USD 7.2 -427.8 224.2 -281.2
CN
JD.Com Inc
HKEX:9618
398.6B HKD 0.3 10.6 6.4 6.4
KR
Coupang Inc
NYSE:CPNG
43.7B USD 1.5 42.4 54 115.9
EV/EBITDA Multiple
EBITDA Growth
NL
Prosus NV
AEX:PRX
Average EV/EBITDA: 47.6
Negative Multiple: -558.6
N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.4
133%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
44%
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
CN
Meituan
HKEX:3690
32.6
332%
AR
Mercadolibre Inc
NASDAQ:MELI
37.5
136%
UY
MercadoLibre Inc
BMV:MELIN
37.6
136%
US
D
DoorDash Inc
NASDAQ:DASH
224.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
74%
KR
Coupang Inc
NYSE:CPNG
54
266%
EV/EBIT Multiple
EBIT Growth
NL
Prosus NV
AEX:PRX
Average EV/EBIT: 38
Negative Multiple: -558.6
N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.9
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
53%
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
236%
CN
Meituan
HKEX:3690
32.6
516%
AR
Mercadolibre Inc
NASDAQ:MELI
48.8
178%
UY
MercadoLibre Inc
BMV:MELIN
48.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -281.2 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%
KR
Coupang Inc
NYSE:CPNG
115.9
328%

See Also

Discover More
Back to Top