EN DE

Prosus N.V (PROSY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $95.4B

PN Prosus N.V logo Prosus N.V PROSY · US
Price$9.48
Fair Value$13.44
Upside+41.8%
Quality79/100
Watch Prosus N.V for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 196.4% net margin
Low debt · generates free cash flow
0.52% dividend yield
Mixed vs. peers (7/14)
Evidence: High Range $8.99 – $20.95 Share as image

Fair value as of: Jul 18, 2026

From 21 valuation models · updated 26 days ago

Share price +4.6% over the past month.

A strong business, screening 42% undervalued on our models.

What matters now

  • The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • A fairly wide model range ($8.99 to $20.95) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$14.55 $3.65 Fair Value $13.44 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $3.65 – $14.55 · fair‑value band $8.99 – $20.95 · the $9.48 price screens below the $13.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Prosus N.V (PROSY) currently trades at $9.48, while our model-based Fair Value estimate is $13.44, implying the stock looks roughly 41.8% undervalued today. The Quality Score stands at 79/100 (high quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Trailing-twelve-month revenue stands at $6.8B. Revenue grew 22.3% year over year. It earns a return on equity of 26.0%. Net debt stands at $9.3B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $8.99 (bear case) to $20.95 (bull case); at $9.48, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -49% fair-value upside, at 42%, PROSY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $1.96 $4.61 $8.96 80
Residual Income $8.52 $12.68 $108.28 76
Rev-Margin DCF $0.2400 $0.6100 $1.41 74
All 21 models by family
DCF Models
FCF DCF $2.13 $3.77 $9.01 38
Owner Earnings $17.54 $40.85 $89.78 31
5Y Revenue Exit $0.1700 $0.4300 $0.9500 39
5Y EBITDA Exit $0.2500 $0.6000 $1.27 41
5Y P/E Exit $14.51 $37.50 $69.54 38
10Y Revenue Exit $0.7500 $1.59 $1.84 36
10Y EBITDA Exit $0.8200 $1.77 $3.14 37
10Y P/E Exit $11.22 $32.47 $69.07 35
Earnings-Based
Graham-Dodd $7.89 $55.02 $77.22 54
Lynch FV $28.43 $40.61 $52.79 50
PEG = 1.0 $28.43 $40.61 $52.79 46
Dividend Discount
Gordon GGM $0.2300 $0.4800 $0.7600 70
DDM Multi-Stage $0.2300 $0.4000 $0.5000 61
Multiples
P/E Multiple $19.14 $25.53 $31.91 63
P/S Multiple $1.52 $2.03 $2.53 58
P/B Multiple $12.57 $16.76 $20.95 55
Asset-Based
NCAV (Graham) $2.39 $3.21 $4.79 50
Growth DCF
Growth DCF $1.96 $4.61 $8.96 80
Rev-Margin DCF $0.2400 $0.6100 $1.41 74
Economic Profit
Residual Income $8.52 $12.68 $108.28 76
Growth Earnings
Growth-Adj P/E $37.73 $53.91 $70.08 68

Widest divergence: Growth Earnings ($53.91) versus Dividend Discount ($0.4000). Highest evidence: Growth DCF (80).

Notify me when PROSY reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $6.8B
Revenue growth (YoY) +22.3%
Net margin 196%
Return on equity 26.0%
Free cash flow $1.8B FY2025
P/E ratio 7.8
More key figures
Operating margin 6.4%
EPS (TTM) $1.15
Dividend yield 0.5%
EPS growth (YoY) +95.0%
Net debt $9.3B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 79/100

Of which business quality 75 · Market factors (momentum, volatility) 35

Profitability 57
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Prosus N.V. engages in the e-commerce and internet businesses in Asia, Europe, Latin America, North America, and internationally. It operates internet platforms, such as classifieds, payments and fintech, food delivery, education technology, Etail, ventures, tencent, and other platforms. It also provides online food delivery service.

Full company description

Prosus N.V. engages in the e-commerce and internet businesses in Asia, Europe, Latin America, North America, and internationally. It operates internet platforms, such as classifieds, payments and fintech, food delivery, education technology, Etail, ventures, tencent, and other platforms. It also provides online food delivery service. The company was formerly known as Myriad International Holdings N.V. and changed its name to Prosus N.V. in August 2019. Prosus N.V. was incorporated in 1994 and is headquartered in Amsterdam, the Netherlands.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Prosus N.V reported revenue of $6.2B in FY2025 versus $5.1B in FY2021, a compound +4.8%/yr. Reported net income was $12.4B in FY2025, compounding +13.5%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$6.2B
Latest YoY
+12.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.1%
Avg. growth/yr (14Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+58.6%
Revenue +4.8%/yr
FY21 $5.1B
FY22 $5.2B
FY23 $5.8B
FY24 $5.5B
FY25 $6.2B
Net income +13.5%/yr
FY21 $7.4B
FY22 $18.7B
FY23 $10.1B
FY24 $6.6B
FY25 $12.4B

Watch PROSY: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Prosus N.V Fair Value". https://www.fairvalue-calculator.com/stock/PROSY

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Internet Retail · 109 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 79 · Top 25%
Fair Value upside +42% · Top 25%
Return on equity (TTM) 26% · Top 25%
Return on assets 0% · Below median
Net margin (TTM) 196% · Top 25%
Operating margin (TTM) 6% · Top 25%
Revenue growth 22% · Top 25%
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.29× · Higher than median

Valuation Multiples vs Internet Retail median · lower = cheaper

P/E (TTM) 7.8× · Cheaper than 75% of peers
P/B 1.87× · Pricier than median
P/S (TTM) 13.97× · Pricier than 75% of peers
P/FCF 52.6× · Pricier than 75% of peers
PEG 4.36× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 89 · sector 33
FUTURE 100 · sector 39
PAST 100 · sector 9
HEALTH 85 · sector 94
DIVIDEND 10 · sector 39

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Internet Retail stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Amazon.com, Inc AMZN $245.34 $127.67 -48%
Alibaba Group BABA $114.97 $75.75 -34%
PDD Holdings PDD $84.14 $223.51 +166%
MercadoLibre, Inc MELI $1,814 $798.98 -56%
DoorDash, Inc DASH $190.16 $38.64 -80%
Sea Limited SE $106.22 $52.70 -50%
eBay Inc EBAY $117.20 $60.13 -49%
JD.com, Inc JD €25.95 €31.88 +23%
Coupang, Inc CPNG $16.86 $2.79 -83%
Delivery Hero SE DHER €38.18 €12.71 -67%

Compare Prosus N.V with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Prosus N.V (PROSY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $13.44 versus a price of $9.48, about +42% (undervalued).
What is the fair value of PROSY?
Our model-based fair value for Prosus N.V is $13.44 (as of Jul 18, 2026), built from audited fundamentals. The current price is $9.48.
What is the quality score of PROSY?
Prosus N.V has a Quality Score of 79/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Prosus N.V (PROSY)?
Prosus N.V reported trailing-twelve-month revenue of about $6.8B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of PROSY?
The net profit margin of Prosus N.V is about 196.4%, meaning it keeps roughly 196.4% of revenue as net income. Based on the latest reported figures.
Does Prosus N.V pay a dividend?
Prosus N.V currently shows a dividend yield of about 0.52% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Prosus N.V and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.