Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Prosus NVPROSF 80 Intrinsic Value: Projected FCF is $21.24 as of Jul. 30, 2026, which is 711% above its 10-year median of 2.62. GuruFocus rates PROSF with a GF Score™ of 80/100 and a GF Value™ of $85.13 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 766 Retail - Cyclical companies, Prosus NV ranks worse than 82.9% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-07-30), Prosus NV's Intrinsic Value: Projected FCF is $21.24. The stock price of Prosus NV is $43.90. Therefore, Prosus NV's Price-to-Intrinsic-Value-Projected-FCF of today is 2.1.
The historical rank and industry rank for Prosus NV's Intrinsic Value: Projected FCF or its related term are showing as below:
PROSF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.91 Med: 2.62 Max: 3.2
Current: 2.07
During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Prosus NV was 3.20. The lowest was 1.91. And the median was 2.62.
PROSF's Price-to-Projected-FCF is ranked worse than 82.9% of 766
companies
in the Retail - Cyclical industry
Industry Median: 0.77
vs PROSF: 2.07
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Prosus NV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
43.90
/
22.113534282203
=
1.99
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Prosus NV Intrinsic Value: Projected FCF Related Terms
Prosus NV Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Prosus NV's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
PROSF vs AMZN, BABA, PDD: Intrinsic Value: Projected FCF Comparison
For the Internet Retail subindustry, Prosus NV's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Prosus NV Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Prosus NV's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Prosus NV's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of $21.24 mean?
Prosus NV (PROSF) has a Intrinsic Value: Projected FCF of $21.24 as of Jul. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Prosus NV and its competitors. This is 711% above median its historical median of 2.62. Over the past decade, Prosus NV's Intrinsic Value: Projected FCF has ranged from 1.91 to 3.20. According to the industry distribution chart, Prosus NV ranks #635 out of 766 companies in the Retail - Cyclical industry, placing it in the top 82.9%.
Is Prosus NV's Intrinsic Value: Projected FCF too high?
Prosus NV's current Intrinsic Value: Projected FCF of $21.24 is 711% above median its 10-year median of 2.62. Over the past 10 years, this metric has ranged from a low of 1.91 to a high of 3.20. The Retail - Cyclical industry median Intrinsic Value: Projected FCF is 0.77. Prosus NV's value of $21.24 is 2658.4% above this industry median. Based on the distribution chart, Prosus NV ranks #635 out of 766 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Prosus NV has a GF Score™ of 80/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Prosus NV's Intrinsic Value: Projected FCF compare to AMZN and BABA?
According to the Retail - Cyclical industry distribution chart, Prosus NV ranks #635 out of 766 companies for Intrinsic Value: Projected FCF. This places Prosus NV in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.77. Prosus NV's value of $21.24 is 2658.4% above this benchmark. Historically, Prosus NV's own Intrinsic Value: Projected FCF has ranged from 1.91 to 3.20 over the past decade. While the company's 10-year median is 2.62 vs. the industry median of 0.77, Prosus NV has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.77, based on 766 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Prosus NV's current Intrinsic Value: Projected FCF of $21.24 is 2658.4% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Prosus NV and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.77 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Prosus NV's current Intrinsic Value: Projected FCF is $21.24, which is 711% above median its own 10-year median of 2.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Prosus NV stock overvalued right now?
Based on GuruFocus' analysis, Prosus NV (PROSF) is currently considered Possible Value Trap. The stock's GF Value™ is $85.13, compared to a current price of $43.90 — trading 48.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is $21.24, which is 711% above median its 10-year median of 2.62 and 2658.4% above the Retail - Cyclical industry median of 0.77. Prosus NV's overall GF Score™ is 80/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Prosus NV (PROSF), the current Intrinsic Value: Projected FCF is $21.24 as of Jul. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Prosus NV (PROSF) Overvalued in 2026?
Based on GuruFocus' analysis, Prosus NV stock appears to be undervalued.
The current stock price of $43.90 is trading 48.4% below its estimated GF Value™ of $85.13.
GuruFocus considers Prosus NV to be Possible Value Trap.
Key valuation signals for PROSF:
Intrinsic Value: Projected FCF: $21.24 (711% above median its 10-year median of 2.62)
GF Value™: $85.13 vs. price of $43.90 (48.4% below fair value)
Industry Position: 2658.4% above the Retail - Cyclical median (#635 of 766)
No single metric tells the full story. See the PROSF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Prosus is a consumer internet group with listed and unlisted platforms across 100 countries. Around 80% of Prosus' net asset value is derived from its Tencent holdings, the world's largest game publisher and operator of WeChat, China's super app with 1.3 billion users. Prosus has approximately a 23% stake in Tencent. The rest of the group's businesses and investments are organized into classifieds, food delivery, payments and fintech, and edtech. This includes ownership of iFood, Brazil's largest food delivery app, and a 25% stake in Swiggy, the second-largest delivery platform in India.In 2019, Prosus was spun out of South Africa-based parent company Naspers Ltd and listed on the Euronext exchange. Naspers holds approximately 75% of Prosus' shares.
80GF Score
Get the complete analysis for PROSF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
PROSF has been successfully added to your 
