|
Market Closed -
Euronext Amsterdam
11:55:00 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 73.15 EUR | +0.34% |
|
+2.52% | +0.97% |
| 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 | 14,796 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -1.71% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 15,465 | 15,270 | 14,951 |
| Change | - | 62.57% | -5.93% | -24.33% | -10.65% | -1.26% | -2.09% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 14.2x | 8.42x | 5.79x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.41x | 0.39x | 0.39x |
| 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% | 0.68% | 0.7% | 0.75% |
| 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 | 73.15 | 73.15 | 73.15 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.16x | - | - | 0.69% | 17.11B | |
| 21.01x | 1.98x | 16.25x | 2.6% | 65.97B | |
| 17.41x | 1.72x | 9.8x | 2.6% | 42.01B | |
| 12.58x | 1.15x | 11.55x | 4.14% | 41.24B | |
| 32.92x | 4.77x | 19.07x | 1.52% | 32.28B | |
| 23.87x | 2.22x | 12.06x | 1.99% | 19.92B | |
| 12.04x | 1.54x | 9.76x | 1.9% | 19.9B | |
| 25.74x | 2.85x | 15.32x | 2.33% | 17.48B | |
| 27.19x | 0.91x | 15.73x | 1.45% | 14.46B | |
| 25.46x | 2x | 16.19x | 2.04% | 10.8B | |
| Average | 21.24x | 2.13x | 13.97x | 2.13% | 28.12B | |
| Weighted average by Cap. | 20.54x | 2.14x | 13.94x | 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
