Prosus N.V.

LSE:0A28 Stock Report

Market Cap: €83.3b

Prosus Valuation

Is 0A28 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0A28 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€16.38
Fair Value
116.6% overvalued intrinsic discount
17
Number of Analysts

Below Fair Value: 0A28 (€35.46) is trading above our estimate of fair value (€16.38)

Significantly Below Fair Value: 0A28 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0A28?

Key metric: As 0A28 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0A28. This is calculated by dividing 0A28's market cap by their current earnings.
What is 0A28's PE Ratio?
PE Ratio11x
EarningsUS$7.96b
Market CapUS$87.38b

Price to Earnings Ratio vs Peers

How does 0A28's PE Ratio compare to its peers?

The above table shows the PE ratio for 0A28 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17.2x
NXT NEXT
13.6x2.6%UK£10.9b
BME B&M European Value Retail
9.7x9.0%UK£3.2b
JD JD.com
12.3x7.8%US$59.0b
WES Wesfarmers
33.1x8.2%AU$84.7b
0A28 Prosus
11x0.8%€83.3b

Price-To-Earnings vs Peers: 0A28 is good value based on its Price-To-Earnings Ratio (11x) compared to the peer average (17.2x).

Price to Earnings Ratio vs Industry

How does 0A28's PE Ratio compare vs other companies in the Global Multiline Retail Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
0A28 11.0xIndustry Avg. 21.7xNo. of Companies21PE01632486480+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0A28 is good value based on its Price-To-Earnings Ratio (11x) compared to the Global Multiline Retail industry average (21.7x).

Price to Earnings Ratio vs Fair Ratio

What is 0A28's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0A28 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio11x
Fair PE Ratio19.9x

Price-To-Earnings vs Fair Ratio: 0A28 is good value based on its Price-To-Earnings Ratio (11x) compared to the estimated Fair Price-To-Earnings Ratio (19.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0A28 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€35.46
€49.62
+39.9%
15.2%€69.13€37.00n/a17
Jan ’26€38.37
€49.35
+28.6%
14.9%€69.13€37.00n/a17
Dec ’25€38.09
€47.52
+24.8%
15.8%€66.93€37.00n/a17
Nov ’25€39.30
€46.48
+18.3%
16.4%€65.22€36.00n/a17
Oct ’25€39.60
€44.34
+11.9%
11.4%€54.86€36.00n/a17
Sep ’25€33.77
€44.34
+31.3%
11.4%€54.86€36.00n/a17
Aug ’25€32.18
€43.76
+36.0%
12.4%€54.86€34.00n/a18
Jul ’25€33.07
€43.12
+30.4%
13.7%€54.86€33.00n/a18
Jun ’25€33.24
€42.69
+28.4%
13.6%€52.00€33.00n/a18
May ’25€31.51
€42.83
+35.9%
20.9%€74.00€33.00n/a17
Apr ’25€28.98
€42.23
+45.7%
21.4%€74.00€32.00n/a18
Mar ’25€26.84
€42.62
+58.8%
21.7%€74.00€32.00n/a18
Feb ’25€27.87
€42.45
+52.3%
21.6%€74.00€32.00n/a18
Jan ’25€27.07
€43.22
+59.7%
21.5%€74.00€32.00€38.3717
Dec ’24€30.24
€43.19
+42.8%
21.5%€74.00€32.00€38.0917
Nov ’24€26.61
€41.25
+55.0%
13.1%€49.40€32.00€39.3016
Oct ’24€27.97
€41.00
+46.6%
13.2%€49.40€32.00€39.6016
Sep ’24€29.55
€41.76
+41.3%
12.9%€50.47€33.03€33.7717
Aug ’24€32.82
€41.42
+26.2%
12.6%€50.47€33.03€32.1817
Jul ’24€30.44
€40.77
+33.9%
13.3%€50.47€32.12€33.0718
Jun ’24€28.83
€40.49
+40.5%
13.0%€48.63€30.74€33.2419
May ’24€30.82
€40.51
+31.4%
13.3%€49.55€30.74€31.5119
Apr ’24€33.03
€40.55
+22.8%
14.3%€49.55€29.82€28.9818
Mar ’24€32.69
€40.52
+24.0%
13.6%€49.55€29.82€26.8420
Feb ’24€33.56
€39.73
+18.4%
13.8%€49.55€29.82€27.8720
Jan ’24€29.96
€38.62
+28.9%
12.8%€48.63€29.82€27.0719
Analyst Price Target
Consensus Narrative from 17 Analysts
€49.63
Fair Value
28.5% undervalued intrinsic discount
17
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/26 04:02
End of Day Share Price 2025/01/24 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Prosus N.V. is covered by 24 analysts. 13 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Kevin MattisonAvior Capital Markets
Michael de NobregaAvior Capital Markets
Alvaro del Pozo MarotoBanco de Sabadell. S.A.