Prosus N.V.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-66.4% vs price
Base Case (Median)
-27.1% vs price
Bull Case (75th pct.)
153.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3.35 | -106.9% | High (40%) |
| PE Comparable | $170.65 | 250.1% | Medium (25%) |
| Growth Trajectory DCF | $666.68 | 1267.8% | Medium (20%) |
| Graham Number | $75.96 | 55.8% | Low (10%) |
| EV/EBITDA | $2.09 | -95.7% | Medium (20%) |
| EV/FCF | $30.64 | -37.1% | Medium (20%) |
| Earnings Power Value | $35.51 | -27.1% | Medium (50%) |
Based on 7 out of 8 methods, PROSF appears fairly valued at the current price of $48.74. The base case fair value of $35.51 implies 27.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.