Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$29.32
Intrinsic $39.09 · 25% MOS
Base-case summary
Our base-case DCF for Prosus N.V. (PRX.XAMS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 116.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.8B in trailing free cash flow, this produces an intrinsic value of $39.09 per share. A 25% safety margin gives a fair value of $29.32.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.8B
Cash & equivalents
$18.9B
Total debt
$16.4B
Shares outstanding
2.4B