|
Market Closed -
Euronext Amsterdam
16:55:00 14/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 70.35 EUR | +0.64% |
|
-0.28% | -2.90% |
| 08-11 | Philips, Exor Agree to Raise Stakeholding Cap to 22% | MT |
| 08-11 | Agnelli family's Exor can raise Philips stake to 22% under updated agreement | RE |
Company Valuation: Exor N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 15,751 | 20,347 | 18,932 | 15,054 | 14,230 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -5.47% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,899 | 14,704 | 14,385 |
| Change | - | 62.57% | -5.93% | -24.33% | -13.92% | -1.31% | -2.17% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 13.7x | 8.1x | 5.57x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.39x | 0.38x | 0.38x |
| PEG | - | 3.18x | 0x | 0x | -0x | 0.1x | 0.1x |
| Capitalization / Revenue | 376,427x | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.43 | 0.44 | 0.46 | 0.49 | 0.4998 | 0.5146 | 0.5507 |
| Rate of return | 0.63% | 0.49% | 0.52% | 0.68% | 0.71% | 0.73% | 0.78% |
| EPS 2 | 18.1 | 18.38 | 67 | -18.48 | 5.148 | 8.688 | 12.63 |
| Distribution rate | 2.38% | 2.39% | 0.69% | -2.65% | 9.71% | 5.92% | 4.36% |
| Net sales | 41,844 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | 4,107 | - | - | - | - | - | - |
| Net income 1 | 4,227 | 4,194 | 14,671 | -3,793 | 372.3 | 393.8 | 355 |
| Net Debt 1 | -795 | 3,968 | 3,942 | 2,255 | 669.1 | 473.7 | 154.8 |
| Reference price 2 | 68.30 | 90.50 | 88.55 | 72.45 | 70.35 | 70.35 | 70.35 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,272 | - | - |
| Announcement Date | 17/04/23 | 11/04/24 | 26/03/25 | 23/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.67x | - | - | 0.71% | 16.48B | |
| 21.93x | 2.08x | 17.07x | 2.49% | 68.84B | |
| 16.87x | 1.67x | 9.52x | 2.68% | 40.91B | |
| 12.52x | 1.12x | 11.28x | 4.1% | 39.68B | |
| 30.4x | 4.42x | 17.69x | 1.64% | 30.06B | |
| 12.08x | 1.52x | 9.84x | 1.94% | 19.48B | |
| 22.54x | 2.11x | 11.44x | 2.1% | 18.76B | |
| 23.29x | 2.59x | 13.98x | 2.58% | 15.76B | |
| 24.3x | 0.82x | 14.27x | 1.62% | 12.92B | |
| 24.83x | 1.97x | 15.9x | 2.1% | 10.54B | |
| Average | 20.24x | 2.03x | 13.44x | 2.2% | 27.34B | |
| Weighted average by Cap. | 19.88x | 2.06x | 13.71x | 2.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXO Stock
- Valuation Exor N.V.
Select your edition
All financial news and data tailored to specific country editions
