Valuation Exor N.V. London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 06:18:13 2026-08-10 EDT			5-day change	1st Jan Change
70.12 ^EUR	-0.32%		0.00%	-2.72%

06-19	Chip stocks take a long weekend
06-19	Italy - Factors to watch on June 19	RE

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	14,270	-	-
Change	-	29.18%	-6.95%	-20.49%	-5.2%	-	-
Enterprise Value (EV) ¹	14,956	24,315	22,874	17,309	14,939	14,744	14,425
Change	-	62.57%	-5.93%	-24.33%	-13.69%	-1.31%	-2.16%
P/E	3.77x	4.92x	1.32x	-3.92x	13.7x	8.12x	5.59x
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	70.55	70.55	70.55
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACCAR INC	22.3x	2.1x	17.26x	2.44%	70.06B
KOMATSU LTD.	17.12x	1.69x	9.64x	2.66%	41.54B
DAIMLER TRUCK HOLDING AG	14.35x	1.15x	11.67x	4.12%	41.04B
EPIROC AB	30.76x	4.48x	17.9x	1.62%	30.52B
KUBOTA CORPORATION	12.51x	1.53x	10.04x	1.93%	19.71B
KNORR-BREMSE AG	23.04x	2.14x	11.61x	2.08%	18.99B
EXOR N.V.	13.7x	-	-	0.71%	16.5B
METSO OYJ	23.75x	2.64x	14.23x	2.53%	16.05B
CNH INDUSTRIAL N.V.	25.5x	0.85x	14.65x	1.55%	13.5B
Average	20.34x	2.07x	13.38x	2.18%	29.77B
Weighted average by Cap.	20.29x	2.09x	13.84x	2.43%