Valuation Exor N.V. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-17 EDT			5-day change	1st Jan Change
69.35 ^EUR	-0.11%		+1.49%	-4.34%

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	13,916	-	-
Change	-	29.18%	-6.95%	-20.49%	-7.55%	-	-
Enterprise Value (EV) ¹	14,956	24,315	22,874	17,309	14,585	14,390	14,071
Change	-	62.57%	-5.93%	-24.33%	-15.73%	-1.34%	-2.22%
P/E	3.77x	4.92x	1.32x	-3.92x	13.4x	7.92x	5.45x
PBR	0.76x	-	0.5x	0.44x	0.38x	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%	0.73%	0.75%	0.8%
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	68.80	68.80	68.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PACCAR INC	22.09x	2.04x	16.71x	2.51%	66.42B
DAIMLER TRUCK HOLDING AG	13.45x	1.1x	11.48x	4.3%	36.95B
KOMATSU LTD.	15.12x	1.48x	8.43x	3.08%	34.32B
EPIROC AB	28.36x	4.2x	16.71x	1.75%	28.1B
KNORR-BREMSE AG	23.53x	2.18x	11.9x	2.04%	19.02B
KUBOTA CORPORATION	13.28x	1.5x	10.35x	1.98%	18.59B
METSO OYJ	21.4x	2.4x	12.89x	2.81%	14.45B
CNH INDUSTRIAL N.V.	26.99x	0.86x	16.34x	2.45%	13.19B
ALLISON TRANSMISSION HOLDINGS, INC.	12.78x	2.15x	8.33x	1.02%	9.42B
Average	19.67x	1.99x	12.57x	2.44%	26.72B
Weighted average by Cap.	19.80x	2.00x	13.27x	2.66%