|
Market Closed -
Euronext Amsterdam
18:55:00 10/09/2026 +03
|
After hours 20:13:58 | |||
| 70.80 EUR | -0.84% |
|
70.68 | -0.18% |
| 09-05 | Tata Motors Launches Bid for Iveco Group | DJ |
| 09-04 | Tata Motors tender for Italy's Iveco set for September 7 to October 26 | 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 | 14,442 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -4.06% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 15,111 | 14,916 | 14,597 |
| Change | - | 62.57% | -5.93% | -24.33% | -12.69% | -1.29% | -2.14% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 13.9x | 8.22x | 5.65x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.4x | 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% | 0.7% | 0.72% | 0.77% |
| 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 | 71.40 | 71.40 | 71.40 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.87x | - | - | 0.7% | 16.78B | |
| 20.43x | 1.92x | 15.74x | 2.68% | 64.15B | |
| 16.9x | 1.7x | 9.64x | 2.64% | 43.06B | |
| 11.82x | 1.1x | 11.08x | 4.4% | 38.79B | |
| 32.33x | 4.69x | 18.76x | 1.55% | 31.62B | |
| 11.88x | 1.54x | 9.49x | 1.89% | 20.81B | |
| 22.95x | 2.14x | 11.63x | 2.07% | 19.18B | |
| 26.23x | 2.9x | 15.6x | 2.29% | 17.85B | |
| 32.36x | 1.06x | 18.73x | 1.13% | 17.2B | |
| 15.28x | 2.38x | 9.27x | 0.91% | 10.58B | |
| Average | 20.41x | 2.16x | 13.33x | 2.03% | 28B | |
| Weighted average by Cap. | 20.09x | 2.11x | 13.55x | 2.38% |
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
