|
Market Closed -
Euronext Amsterdam
11:55:00 2026-10-12 am EDT
|
5-day change | 1st Jan Change | ||
| 69.50 EUR | -0.43% |
|
+2.21% | -4.07% |
| Oct. 09 | Italy - Factors to watch on October 9 | RE |
| Oct. 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 | 14,090 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -6.4% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,772 | 14,373 | 14,135 |
| Change | - | 62.57% | -5.93% | -24.33% | -14.66% | -2.7% | -1.65% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 30.2x | 12.7x | 13x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.41x | 0.39x | 0.37x |
| PEG | - | 3.18x | 0x | 0x | -0x | 0x | -5.31x |
| 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 | 69.50 | 69.50 | 69.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.36x | - | - | 0.72% | 15.84B | |
| 29.91x | 5.09x | 22.54x | 0.77% | 368B | |
| 34.28x | 5.39x | 29.36x | 1.06% | 167B | |
| 15.24x | 1.17x | 7.52x | 4.84% | 64.2B | |
| 18.13x | 1.68x | 13.63x | 3% | 56.87B | |
| 30.54x | 4.29x | 18.13x | 0.43% | 48.21B | |
| 16.33x | 1.65x | 9.46x | 2.65% | 41.09B | |
| 11.3x | 1.06x | 10.57x | 4.63% | 35.18B | |
| 32.31x | 4.69x | 18.72x | 1.55% | 30.49B | |
| 12.27x | 0.4x | 4.14x | 4.01% | 25.85B | |
| Average | 23.07x | 2.82x | 14.90x | 2.36% | 85.31B | |
| Weighted average by Cap. | 27.05x | 4.07x | 20.04x | 1.64% |
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
