Investment	SharesHeld	SharePrice	Value
Investment	Shares held (m)	Share price - Local currency	Value (US$'bn)

Investment	Shares held (m)	Share Price (LC²)	Value (US$'bn)
Listed assets1			132.6
Tencent	2 574.6	376.8	123.6
Meituan	257.5	140.2	4.6
Delivery Hero	68.5	29.8	2.2
Trip.com	32.9	36.2	1.2
Remitly	37.3	16.9	0.6
Udemy	17.1	8.7	0.1
Skillsoft	61.3	2.0	0.1
SimilarWeb	11.2	6.5	0.1
Other2			0.05

Unlisted assets³	Value
Unlisted assets - analyst consensus / post-money valuations3	25.6
Classifieds	5.3
Food Delivery	7.7
Payments & Fintech	4.0
Edtech	3.5
Etail4	2.8
Ventures	2.2
Other5	0.1

Title	Value
Asset Value	158.2

Net cash / (debt)	Value
Net cash / (debt)6	0.7
Pro-forma cash	15.5
Debt	( 14.8)

Title	Value
Net asset value ($'bn)	158.9
Net asset value (EUR'bn)	147.8
Net asset value per share (EUR)	113.8
Net asset value (ZAR'bn)	2 895.0
Net asset value per share (ZAR)	2 230.3

Title	Value
Net total shares in issue as at 04 January 2023 (m)7	1 298.0

Title	Value
Segmental summary (Listed + Unlisted assets)	158.2

Title	Value
Social & Internet Platforms	123.6

Title	Value
Ecommerce	29.9
Classifieds	5.3
Food Delivery	10.0
Payments & Fintech	4.6
Edtech	3.8
Etail4	2.8
Ventures	2.3
Ecommerce other	1.2

Title	Value
Naspers's assets outside of Prosus	0.1

Title
It should be noted that valuations are, by definition, forward looking and are therefore subject to risks and uncertainties that may materially affect eventual results. None of Prosus, its affiliates or their respective directors, officers and employees shall accept any liability whatsoever for the consequences of any reliance upon or actions taken or not taken based on any of the information in this consensus summary.
The valuations are produced by the contributing analysts and do not represent nor are based on opinions, estimates or forecasts from Prosus. By presenting the consensus information above, Prosus does not endorse or concur with such analyst information, conclusions or recommendations. Prosus has not verified the information received and none of Prosus, its affiliates or their respective directors, officers and employees make any representation or warranty, express or implied, as to, or accept any responsibility for, the accuracy or completeness of the consensus information. Prosus does not assume any responsibility to update, revise or supplement such information.

Title	Value
Exchange rates - source: Cloudmersive:
USD/HKD	7.85
USD/EUR	0.93
USD/SEK	10.43
USD/CAD	1.38
USD/ZAR	18.22

1. Prevailing share prices updated daily at 00h00 CET - Source: Aletheia.
2. Other listed assets include DoorDash, Silvergate and VerticalScope.
3. The valuations of unlisted assets are derived from the average estimates of sellside analysts and post-money valuations on transactions where analyst consensus is not available. The 17 analysts that participated in this consensus are: Alpha Value/Baader, Avior, Banco Sabadell, Bank of America Merril Lynch, BNP Paribas Exane, Citi Research, Credit Suisse, Degroof Petercam, Equita, Goldman Sachs, HSBC, Investec, JP Morgan, Morgan Stanley, Nedbank CIB, SBG Securities and UBS.
4. Etail includes eMAG and Prosus's stake in Takealot via its Naspers stake.
5. Other includes: Prosus's interest in Naspers's assets outside of Prosus (Media24 and net cash, excluding Takealot).
6. Pro-forma cash is based on the 30 September 2022 central cash balance adjusted for material non-operational events after 30 September. These include publicly announced M&A ($1.55bn) and disposal activity ($2.4bn). Debt is based on the central debt balance as at 30 September 2022.
7. Open-ended share repurchase programme is currently underway. For the latest information, please refer to our buyback disclosure.