|
Market Closed -
Euronext Amsterdam
11:55:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 69.15 EUR | +0.80% |
|
-0.93% | -4.55% |
| 10-09 | Italy - Factors to watch on October 9 | RE |
| 10-07 | Conversation with Bezos and Ive's design shaped Ferrari Luce, Elkann says | 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 | 14,019 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -6.87% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,701 | 14,302 | 14,064 |
| Change | - | 62.57% | -5.93% | -24.33% | -15.07% | -2.71% | -1.66% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 30.1x | 12.6x | 12.9x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.41x | 0.39x | 0.37x |
| PEG | - | 3.18x | 0x | 0x | -0x | 0x | -5.27x |
| 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 | 0.5264 |
| Rate of return | 0.63% | 0.49% | 0.52% | 0.68% | 0.72% | 0.74% | 0.76% |
| EPS 2 | 18.1 | 18.38 | 67 | -18.48 | 2.299 | 5.482 | 5.348 |
| Distribution rate | 2.38% | 2.39% | 0.69% | -2.65% | 21.7% | 9.39% | 9.84% |
| Net sales | 41,844 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | 4,107 | - | - | - | - | - | - |
| Net income 1 | 4,227 | 4,194 | 14,671 | -3,793 | 496.5 | 229.7 | 305.5 |
| Net Debt 1 | -795 | 3,968 | 3,942 | 2,255 | 681.8 | 283.1 | 45.29 |
| Reference price 2 | 68.30 | 90.50 | 88.55 | 72.45 | 69.15 | 69.15 | 69.15 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,735 | - | - |
| Announcement Date | 4/17/23 | 4/11/24 | 3/26/25 | 3/23/26 | - | - | - |
1EUR in Million2EUR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.08x | - | - | 0.72% | 15.77B | |
| 27.3x | 4.66x | 20.83x | 0.85% | 336B | |
| 35.44x | 5.53x | 30.11x | 1.02% | 173B | |
| 15.7x | 1.21x | 7.76x | 4.69% | 66.8B | |
| 18.62x | 1.73x | 14.04x | 2.93% | 58.33B | |
| 30.69x | 4.3x | 18.21x | 0.43% | 48.45B | |
| 16.11x | 1.63x | 9.35x | 2.69% | 40.66B | |
| 11.42x | 1.07x | 10.63x | 4.58% | 35.71B | |
| 32.05x | 4.67x | 18.6x | 1.56% | 30.7B | |
| 12.42x | 0.41x | 4.22x | 3.96% | 26.22B | |
| Average | 22.98x | 2.80x | 14.86x | 2.34% | 83.16B | |
| Weighted average by Cap. | 26.18x | 3.89x | 19.45x | 1.69% |
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
