Valuation Exor N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 16:55:00 13/02/2026 GMT			5-day change	1st Jan Change
72.00 ^EUR	-0.48%		+5.03%	-0.62%

02-13	Exor: EPS cut (2025: -34.6%, 2026: -29.4%)
02-13	DIARY - Italy to March 31	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	15,751	20,347	18,932	14,960	14,960	-
Change	-	29.18%	-6.95%	-20.98%	0%	-
Enterprise Value (EV) ¹	14,956	24,315	22,874	16,673	15,707	14,847
Change	-	62.57%	-5.93%	-27.11%	-5.79%	-5.48%
P/E ratio	3.77x	4.92x	1.32x	-20.3x	49.3x	31.1x
PBR	0.76x	-	0.5x	0.38x	0.36x	0.34x
PEG	-	3.18x	0x	0x	-0x	0.5x
Capitalization / Revenue	376,427x	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.43	0.44	0.46	0.4998	0.5126	0.5264
Rate of return	0.63%	0.49%	0.52%	0.69%	0.71%	0.73%
EPS ²	18.1	18.38	67	-3.54	1.46	2.317
Distribution rate	2.38%	2.39%	0.69%	-14.1%	35.1%	22.7%
Net sales	41,844	-	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT	4,107	-	-	-	-	-
Net income ¹	4,227	4,194	14,671	-3,619	295	472.7
Net Debt ¹	-795	3,968	3,942	1,713	747.1	-113.4
Reference price ²	68.30	90.50	88.55	72.00	72.00	72.00
Nbr of stocks (in thousands)	230,618	224,828	213,798	207,780	207,780	-
Announcement Date	17/04/23	11/04/24	26/03/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXOR N.V.	-20.44x	-	-	0.69%	17.84B
PACCAR, INC.	27.83x	2.17x	19.67x	2.91%	65.59B
KOMATSU LTD.	19.69x	1.95x	10.95x	2.46%	46.16B
TOYOTA INDUSTRIES CORPORATION	26.47x	1.77x	19.35x	1.34%	39.39B
DAIMLER TRUCK HOLDING AG	15.84x	1.13x	11.81x	3.84%	39.2B
EPIROC AB	37.09x	5x	20.56x	1.43%	33.85B
KUBOTA CORPORATION	22.43x	1.87x	15.08x	1.55%	23.92B
KNORR-BREMSE AG	29.77x	2.37x	14.05x	1.69%	20.14B
METSO OUTOTEC OYJ	27.26x	2.84x	15.64x	2.26%	16.23B
ALSTOM	27.06x	0.78x	8.5x	-.--%	16.03B
Average	21.30x	2.21x	15.07x	1.82%	31.84B
Weighted average by Cap.	22.93x	2.22x	15.81x	2.12%