|
Market Closed -
Euronext Amsterdam
16:55:00 25/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 70.55 EUR | -0.21% |
|
+2.99% | -2.62% |
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 | 14,303 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -4.99% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,967 | 14,769 | 14,448 |
| Change | - | 62.57% | -5.93% | -24.33% | -13.53% | -1.32% | -2.18% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 9.81x | 8.11x | 5.58x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.37x | 0.35x | 0.33x |
| PEG | - | 3.18x | 0x | 0x | -0x | 0.4x | 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 | 0.5356 |
| Rate of return | 0.63% | 0.49% | 0.52% | 0.68% | 0.71% | 0.73% | 0.76% |
| EPS 2 | 18.1 | 18.38 | 67 | -18.48 | 7.193 | 8.695 | 12.64 |
| Distribution rate | 2.38% | 2.39% | 0.69% | -2.65% | 6.95% | 5.92% | 4.24% |
| Net sales | 41,844 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | 4,107 | - | - | - | - | - | - |
| Net income 1 | 4,227 | 4,194 | 14,671 | -3,793 | 797.2 | 395.2 | 358 |
| Net Debt 1 | -795 | 3,968 | 3,942 | 2,255 | 664.5 | 466.4 | 144.8 |
| Reference price 2 | 68.30 | 90.50 | 88.55 | 72.45 | 70.55 | 70.55 | 70.55 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,735 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.81x | - | - | 0.71% | 16.3B | |
| 18.61x | 1.72x | 14.12x | 2.93% | 58.59B | |
| 17.4x | 1.74x | 9.9x | 2.56% | 43.28B | |
| 11.43x | 1.07x | 10.6x | 4.53% | 36.84B | |
| 31.85x | 4.61x | 18.44x | 1.57% | 30.1B | |
| 11.18x | 1.51x | 9.1x | 1.95% | 19.91B | |
| 24.13x | 2.25x | 12.19x | 1.96% | 19.78B | |
| 30.52x | 1x | 17.85x | 1.2% | 16.2B | |
| 24.17x | 2.68x | 14.45x | 2.48% | 16.12B | |
| 23.04x | 1.8x | 14.55x | 2.25% | 9.75B | |
| Average | 20.21x | 2.04x | 13.47x | 2.21% | 26.69B | |
| Weighted average by Cap. | 19.45x | 2.02x | 13.12x | 2.5% |
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
