Prosus

China, EU And Tencent Risks Will Undermine Digital Platforms

AnalystLowTarget

Not Invested

Consensus Narrative from 16 Analysts

Published

27 Jul 25

AnalystLowTarget's Fair Value

€46.69

20.5% overvalued

04 Sep

€56.27

73.0%

5.3%

73.0%

5.3%

You can edit this narrative until Jul 27 10:43 PM. Then, changes will post as Updates.

Author's Valuation

€46.7

20.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

€46.69

20.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

15.97%

General Merchandise and Department Stores revenue growth rate

0.37%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.61%

Calculation

US$7.50b

Earnings '28

15.70x

PE Ratio '28

US$117.81b

Market Cap '28

US$117.81b

Market Cap '28

1.84b

No. shares '28

US$64.19

Share Price '28

US$64.19 Share Price '28

Discounted to 2025 @ 6.65% p.a.

US$52.92

Fair Value '25

US$52.92 Fair Value '25

Converted to EUR @ 0.8577 USD/EUR Exchange Rate

€45.39

Fair Value '25