|
Market Closed -
Other stock markets
|
After hours 12:23:35 | |||
| 71.00 EUR | +1.00% |
|
71.18 | +0.25% |
| 04:09am | Philips, Exor Agree to Raise Stakeholding Cap to 22% | MT |
| 03:04am | 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 | 14,220 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -5.54% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,889 | 14,693 | 14,375 |
| Change | - | 62.57% | -5.93% | -24.33% | -13.98% | -1.31% | -2.17% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 13.7x | 8.09x | 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 | 70.30 | 70.30 | 70.30 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,272 | - | - |
| Announcement Date | 4/17/23 | 4/11/24 | 3/26/25 | 3/23/26 | - | - | - |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.66x | - | - | 0.71% | 16.43B | |
| 21.99x | 2.06x | 16.98x | 2.48% | 69.08B | |
| 17.34x | 1.71x | 9.76x | 2.63% | 41.77B | |
| 13.7x | 1.16x | 11.62x | 4.01% | 41.4B | |
| 31.3x | 4.54x | 18.18x | 1.59% | 30.99B | |
| 12.52x | 1.53x | 10.05x | 1.93% | 19.58B | |
| 22.88x | 2.12x | 11.54x | 2.09% | 18.84B | |
| 24.06x | 2.67x | 14.41x | 2.5% | 16.24B | |
| 24.4x | 0.83x | 14.35x | 1.62% | 12.97B | |
| 25.21x | 2x | 15.93x | 2.04% | 10.72B | |
| Average | 20.70x | 2.07x | 13.64x | 2.16% | 27.8B | |
| Weighted average by Cap. | 20.35x | 2.10x | 13.87x | 2.4% |
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
