|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.05 EUR | +1.40% |
|
+1.40% | -4.69% |
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 | 13,775 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -8.5% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,444 | 14,248 | 13,930 |
| Change | - | 62.57% | -5.93% | -24.33% | -16.55% | -1.35% | -2.24% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 13.2x | 7.84x | 5.39x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.38x | 0.36x | 0.36x |
| 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% | 0.76% | 0.81% |
| 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 | 68.10 | 68.10 | 68.10 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,272 | - | - |
| Announcement Date | 4/17/23 A | 4/11/24 A | 3/26/25 A | 3/23/26 A | - | - | - |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.23x | - | - | 0.73% | 15.68B | |
| 23.14x | 2.15x | 17.6x | 2.41% | 69.6B | |
| 13.73x | 1.15x | 11.69x | 4.08% | 39.76B | |
| 16.07x | 1.56x | 8.9x | 2.9% | 36.17B | |
| 30.32x | 4.42x | 17.69x | 1.64% | 29.46B | |
| 24.26x | 2.24x | 12.24x | 1.98% | 19.51B | |
| 13.86x | 1.55x | 10.63x | 1.9% | 19.24B | |
| 23.63x | 2.63x | 14.16x | 2.53% | 15.9B | |
| 28.22x | 0.89x | 17.02x | 2.34% | 13.83B | |
| 13.99x | 2.28x | 8.81x | 0.95% | 10.15B | |
| Average | 20.04x | 2.10x | 13.19x | 2.15% | 26.93B | |
| Weighted average by Cap. | 20.37x | 2.10x | 13.90x | 2.42% |
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
