DE · 1TY.DE
Prosus N.V.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Amsterdam 1082 MS
- Website
- prosus.com
Price · as of 2025-03-31
$41.36
Market cap 92.1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $41.70 | +0.83% |
| Intrinsic Value(DCF) | $21.42 | -48.2% |
| Graham-Dodd Method(GD) | $26.30 | -36.4% |
| Graham Formula(GF) | $61.60 | +48.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $46.20 | $269.30 | |||
| 2019 | $4.40 | $9.20 | |||
| 2020 | $34.32 | $38.18 | $0.30 | $4.00 | $11.40 |
| 2021 | $38.74 | $42.72 | $0.50 | $7.10 | $42.00 |
| 2022 | $22.35 | $36.64 | $0.71 | $14.40 | $80.20 |
| 2023 | $30.11 | $36.64 | $1.69 | $10.30 | $0.00 |
| 2024 | $33.53 | $42.39 | $4.30 | $16.50 | $4.90 |
| 2025 | $46.54 | $48.81 | $5.28 | $26.30 | $61.60 |
AI valuation
Our deep-learning model estimates Prosus N.V.'s (1TY.DE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $41.70
- Current price
- $41.36
- AI upside
- +0.83%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$21.42
-48.2% upside
Graham-Dodd
$26.30
-36.4% upside
Graham Formula
$61.60
+48.95% upside
About Prosus N.V.
Prosus N.V. engages in the e-commerce and internet businesses. The company operates internet platforms, such as classifieds, payments and fintech, food delivery, travel, education technology, etail, health, ventures, social, and other internet platforms. It has operations in Latin and North America, the Middle East, Africa, Europe, Asia, and internationally. 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. Prosus N.V. is a subsidiary of Naspers Limited.
- CEO
- Fabricio Bloisi
- Employees
- 21.05K
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($21.42 ÷ $41.36) − 1 = -48.2% (DCF, example).