|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 70.00 EUR | +0.43% |
|
+4.48% | -3.38% |
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 | 14,098 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -6.35% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,768 | 14,572 | 14,253 |
| Change | - | 62.57% | -5.93% | -24.33% | -14.68% | -1.32% | -2.19% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 13.5x | 8.02x | 5.52x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.39x | 0.37x | 0.37x |
| 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% | 0.72% | 0.74% | 0.79% |
| 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 | 69.70 | 69.70 | 69.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.54x | - | - | 0.72% | 16.1B | |
| 22.12x | 2.03x | 16.87x | 2.52% | 66.26B | |
| 14.38x | 1.14x | 11.87x | 4.07% | 38.29B | |
| 16.4x | 1.61x | 9.15x | 2.85% | 37.42B | |
| 32.46x | 4.74x | 18.83x | 1.53% | 31.74B | |
| 24.69x | 2.28x | 12.47x | 1.95% | 19.92B | |
| 13.94x | 1.55x | 10.67x | 1.89% | 19.38B | |
| 22.16x | 2.48x | 13.3x | 2.72% | 14.9B | |
| 27.77x | 0.87x | 16.65x | 2.41% | 13.48B | |
| 25.68x | 2.1x | 16.13x | 1.95% | 10.23B | |
| Average | 21.31x | 2.09x | 13.99x | 2.26% | 26.77B | |
| Weighted average by Cap. | 20.94x | 2.12x | 14.13x | 2.46% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
