EN DE

Naspers Limited (NPSNY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $38.9B

NL Naspers Limited logo Naspers Limited NPSNY · US
Price$9.87
Fair Value$14.69
Upside+48.8%
Quality70/100
Watch Naspers Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 72.7% net margin
Moderate debt · generates free cash flow
0.58% dividend yield
Mixed vs. peers (8/14)
Moderate moat 59/100
Evidence: Medium Range $10.10 – $23.83 Share as image

Fair value as of: Aug 13, 2026

From 21 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from $15.02 to $14.69 (−2.2%) since Jul 18, 2026. Share price −3.7% over the past month.

A solid business, screening 49% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case ($10.10). The market is more pessimistic than our downside scenario.
  • A fairly wide model range ($10.10 to $23.83) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$15.00 $3.45 Fair Value $14.69 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $3.45 – $15.00 · fair‑value band $10.10 – $23.83 · the $9.87 price screens below the $14.69 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Naspers Limited (NPSNY) currently trades at $9.87, while our model-based Fair Value estimate is $14.69, implying the stock looks roughly 48.8% undervalued today. The Quality Score stands at 70/100 (solid 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: medium), always confirm before acting.

Over the trailing twelve months, Naspers Limited generated revenue of $7.9B at a net margin of 72.7%. Revenue grew 19.6% year over year. It earns a return on equity of 25.8%. Net debt stands at $10.3B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $10.10 (bear case) to $23.83 (bull case); at $9.87, the current price sits below 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 35% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at 49%, NPSNY 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 $3.20 $5.96 $9.97 80
Residual Income $9.61 $13.95 $96.73 76
Rev-Margin DCF $0.2700 $0.8900 74
All 21 models by family
DCF Models
FCF DCF $3.12 $6.28 $11.17 38
Owner Earnings $13.89 $23.34 $37.99 31
5Y Revenue Exit $0.1800 $0.5900 39
5Y EBITDA Exit $0.0300 $0.6500 $1.32 41
5Y P/E Exit $12.99 $25.20 $38.25 38
10Y Revenue Exit $0.9200 $1.58 $2.32 36
10Y EBITDA Exit $1.09 $1.92 $2.88 37
10Y P/E Exit $9.39 $19.07 $31.39 35
Earnings-Based
Graham-Dodd $9.44 $31.06 $41.53 54
Lynch FV $6.99 $9.98 $12.98 50
PEG = 1.0 $6.99 $9.98 $12.98 46
Dividend Discount
Gordon GGM $0.6400 $1.32 $2.10 70
DDM Multi-Stage $0.6400 $1.08 $1.39 61
Multiples
P/E Multiple $22.91 $30.54 $38.18 63
P/S Multiple $4.99 $6.66 $8.32 58
P/B Multiple $15.42 $20.57 $25.71 55
Asset-Based
NCAV (Graham) $2.94 $3.94 $5.88 50
Growth DCF
Growth DCF $3.20 $5.96 $9.97 80
Rev-Margin DCF $0.2700 $0.8900 74
Economic Profit
Residual Income $9.61 $13.95 $96.73 76
Growth Earnings
Growth-Adj P/E $19.22 $27.45 $35.69 68

Widest divergence: Growth Earnings ($27.45) versus Growth DCF ($0.2700). Highest evidence: Growth DCF (80).

Notify me when NPSNY reaches fair value

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

Key figures & financial health

Revenue (TTM) $7.9B
Revenue growth (YoY) +19.6%
Net margin 72.7%
Return on equity 25.8%
Free cash flow $1.8B FY2025
P/E ratio 7.3
More key figures
Operating margin 4.6%
EPS (TTM) $1.35
Dividend yield 0.6%
EPS growth (YoY) +36.6%
Net debt $10.3B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 66 · Market factors (momentum, volatility) 33

Profitability 48
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 38
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 4
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

Naspers Limited operates as a consumer internet company in Africa, Asia, Europe, and internationally. The company operates internet platforms, such as classifieds, an online classifieds platform; Payments and Fintech, a mobile and online payment platform; Food Delivery, an online food ordering and delivery platforms; Edtech, an online educational technology …

Full company description

Naspers Limited operates as a consumer internet company in Africa, Asia, Europe, and internationally. The company operates internet platforms, such as classifieds, an online classifieds platform; Payments and Fintech, a mobile and online payment platform; Food Delivery, an online food ordering and delivery platforms; Edtech, an online educational technology platform; and Etail and other e-commerce platforms. It engages in printing and distribution of newspapers, magazines, and books. Naspers Limited was incorporated in 1915 and is headquartered in Cape Town, South Africa.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Naspers Limited reported revenue of $7.2B in FY2025 versus $5.9B in FY2021, a compound +4.9%/yr. Reported net income was $5.2B in FY2025, compounding −0.3%/yr from FY2021.

Growth Quality 88/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$7.2B
Latest YoY
+11.7%
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.
+4.5%
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.
+12.4%
Avg. growth/yr (24Y) 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.
+8.0%
Revenue +4.9%/yr
FY21 $5.9B
FY22 $6.3B
FY23 $6.0B
FY24 $6.4B
FY25 $7.2B
Net income −0.3%/yr
FY21 $5.3B
FY22 $12.2B
FY23 $4.3B
FY24 $2.9B
FY25 $5.2B

Watch NPSNY: 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). "Naspers Limited Fair Value". https://www.fairvalue-calculator.com/stock/NPSNY

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 71 · Top 25%
Fair Value upside +49% · Top 25%
Return on equity (TTM) 26% · Top 25%
Return on assets 0% · Below median
Net margin (TTM) 73% · Top 25%
Operating margin (TTM) 5% · Above median
Revenue growth 20% · Top 25%
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.68× · Higher than 75% of peers

Valuation Multiples vs Internet Retail median · lower = cheaper

P/E (TTM) 7.3× · Cheaper than 75% of peers
P/B 1.76× · Pricier than median
P/S (TTM) 4.96× · Pricier than 75% of peers
P/FCF 22.0× · Pricier than 75% of peers
PEG 0.62× · Cheaper than median

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 98 · sector 35
FUTURE 98 · sector 51
PAST 100 · sector 10
HEALTH 66 · sector 95
DIVIDEND 12 · 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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Amazon.com, Inc AMZN $267.28 $127.67 -52%
Alibaba Group BABA $125.22 $76.00 -39%
PDD Holdings PDD $89.04 $224.27 +152%
MercadoLibre, Inc MELI $1,828 $798.98 -56%
DoorDash, Inc DASH $212.00 $38.64 -82%
Sea Limited SE $128.11 $52.70 -59%
eBay Inc EBAY $102.31 $60.13 -41%
JD.com, Inc JD €27.00 €31.73 +18%
Coupang, Inc CPNG $16.32 $2.79 -83%
Delivery Hero SE DHER €37.04 €12.71 -66%

Compare Naspers Limited 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Naspers Limited (NPSNY) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $14.69 versus a price of $9.87, about +49% (undervalued).
What is the fair value of NPSNY?
Our model-based fair value for Naspers Limited is $14.69 (as of Aug 13, 2026), built from audited fundamentals. The current price is $9.87.
What is the quality score of NPSNY?
Naspers Limited has a Quality Score of 70/100. 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 Naspers Limited (NPSNY)?
Naspers Limited reported trailing-twelve-month revenue of about $7.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of NPSNY?
The net profit margin of Naspers Limited is about 72.7%, meaning it keeps roughly 72.7% of revenue as net income. Based on the latest reported figures.
Does Naspers Limited pay a dividend?
Naspers Limited currently shows a dividend yield of about 0.58% relative to its recent price (as of Aug 13, 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 Naspers Limited 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.