TopFunds

Prosus N.V.

AMS: PRX.AS

Stock price

36.27 EUR

(+15.73%) 5 years

Internet Content & Information

Insider Transactions

5Y price score: 21
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +15.73%
DATE RANGE:
EUR PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

35.1

52-week range

63.9

36.27

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

1.6 %

Dividend Yield TTM

0.6 %

Market cap

$ 77,236

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

7.9

Price / Book TTM

1.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

4.5

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(36.1) %

16.8 %

6.6 %

Free cash flow per share growth

203.5 %

11,240.2 %

-

Earnings per share growth

206.7 %

548.1 %

-

Dividends

Previous dividend:0.20 per share, Paid, Ex-div date Oct 31, 2025
Next dividend:0.28 per share, Declared, Ex-div date Nov 06, 2026
Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
2.2
9.7
0.5
1.1
0.8
5.7
1.3
1.8
5.2
5.3
10.2%
9.6
10.8
12.1
13.6
15.2
14.6
02FCF per share
(0.4)
(0.3)
-
(0.1)
-
(0.3)
(0.1)
0.3
0.8
0.7
-
-
-
-
-
0.1
0.1
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
0.1
0.1
0.1
0.1
0.1
0.2
31.7%
-
-
-
-
-
-
04Dividends payout, %
15.8%
8.6%
-
5.7%
2.9%
1.3%
1.9%
3%
2.2%
4.4%
(13.3)%
-
-
-
-
-
-
05Revenue
$ 1,835
$ 2,303
$ 2,655
$ 3,330
$ 5,116
$ 6,866
$ 5,765
$ 5,467
$ 6,170
$ 9,640
20.2%
$ 11,592
$ 13,938
$ 16,759
$ 20,151
$ 24,230
$ 24,956
06ㅤ% Change
-
25.5%
15.3%
25.4%
53.6%
34.2%
(16)%
(5.2)%
12.9%
56.2%
20.2%
20.2%
20.2%
20.2%
20.2%
20.2%
20.2%
07Net Income
2,606
11,485
4,319
3,771
7,449
18,733
10,112
6,606
12,367
11,557
18%
22,622
27,201
32,707
39,327
47,287
48,705
08ㅤ% Margin
142%
498.7%
162.7%
113.2%
145.6%
272.8%
175.4%
120.8%
200.4%
119.9%
195.2% A
195.2%
195.2%
195.2%
195.2%
195.2%
195.2%
09CFO
(406)
(279)
(145)
(209)
159
(605)
(120)
1,045
1,920
1,598
-
151.3
181.9
218.7
263
316.2
325.7
10ㅤ% Of revenue
(22.1)%
(12.1)%
(5.5)%
(6.3)%
3.1%
(8.8)%
(2.1)%
19.1%
31.1%
16.6%
1.3% A
1.3%
1.3%
1.3%
1.3%
1.3%
1.3%
11CAPEX
(55)
(73)
(106)
(101)
(105)
(242)
(263)
(67)
(106)
(97.3)
6.6%
(103.7)
(110.5)
(117.8)
(125.5)
(133.7)
(142.4)
12ㅤ% Change
-
32.7%
45.2%
(4.7)%
4%
130.5%
8.7%
(74.5)%
58.2%
(8.2)%
6.6% A
6.6%
6.6%
6.6%
6.6%
6.6%
6.6%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(461)
(352)
(251)
(310)
54
(847)
(383)
978
1,814
1,501
-
47.5
71.4
100.9
137.5
182.5
183.2
14Total assets
17,882
32,732
32,991
35,764
55,728
71,338
65,078
61,821
72,588
78,993
18%
93,169
109,890
129,612
152,872
180,308
212,667
15ㅤ% Change
-
83%
0.8%
8.4%
55.8%
28%
(8.8)%
(5)%
17.4%
8.8%
18%
18%
18%
18%
18%
18%
18%
16Total liabilities
6,309
8,836
5,609
6,450
12,542
20,815
20,453
20,529
21,463
25,182
16.6%
29,701
35,031
41,318
48,734
57,480
67,795
17ㅤ% Of assets
35.3%
27%
17%
18%
22.5%
29.2%
31.4%
33.2%
29.6%
31.9%
31.9% A
31.9%
31.9%
31.9%
31.9%
31.9%
31.9%
18Shareholders Equity
11,573
23,896
27,382
29,314
43,186
50,523
44,625
41,292
51,125
53,811
18.6%
63,468
74,859
88,293
104,139
122,828
144,872
19Net Debt
(261)
(10,330)
1,170
(186)
4,631
6,431
6,706
14,153
9,339
10,897
-
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
1,188,449
1,188,449
9,008,270
3,542,623
8,992,202
3,284,032
7,522,996
3,750,319
2,404,913
2,204,009
7.1%
2,360,571
2,528,254
2,707,848
2,900,200
3,106,216
3,326,866
21ㅤ% Change
-
-
658%
(60.7)%
153.8%
(63.5)%
129.1%
(50.2)%
(35.9)%
(8.4)%
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
22ROA
14.6%
35.1%
13.1%
10.5%
13.4%
26.3%
15.5%
10.7%
17%
14.6%
-
24.3%
24.8%
25.2%
25.7%
26.2%
22.9%
23ROE
22.5%
48.1%
15.8%
12.9%
17.3%
37.1%
22.7%
16%
24.2%
21.5%
-
35.6%
36.3%
37%
37.8%
38.5%
33.6%
24Interest coverage
(4.1)
(3.2)
-
(2.7)
(3.7)
(2.1)
(2.5)
(1.1)
0.3
0.5
-
-
-
-
-
-
-
25Dividend Yield
1%
2%
-
0.2%
0.1%
0.3%
0.1%
0.2%
0.2%
0.5%
-
-
-
-
-
-
-
26P/E Ratio
16.6
4.3
81.2
30.1
61.5
4.3
28.2
16.8
9
8.6
-
-
-
-
-
-
-
27Stock price range
-
-
-
23-34
28-50
19-46
18-36
26-33
28-46
36-62
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
43,112
49,844
343,813
113,192
458,722
81,008
269,254
115,219
110,744
99,256
9.7%
(8,800)
(8,599)
(8,378)
(8,135)
(7,867)
-
29FCF Yield
(1.1)%
(0.7)%
(0.1)%
(0.3)%
-
(1.1)%
(0.1)%
0.9%
1.6%
1.5%
-
(0.5)%
(0.8)%
(1.2)%
(1.7)%
(2.3)%
-
30Average stock price
-
-
-
28.3
39
32.6
27.3
29.5
37.2
49
9.6%
(3.7)
(3.4)
(3.1)
(2.8)
(2.5)
-
31 CEO
FR
Fabricio Bloisi Rocha