|
Market Closed -
Euronext Amsterdam
18:55:00 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 67.60 EUR | -1.10% |
|
-2.24% | -6.69% |
| 10-21 | Italy - Factors to watch on October 21 | RE |
| 10-09 | Italy - Factors to watch on October 9 | 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 | 13,705 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -8.96% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,387 | 13,988 | 13,750 |
| Change | - | 62.57% | -5.93% | -24.33% | -16.88% | -2.77% | -1.7% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 29.4x | 12.3x | 12.6x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.4x | 0.38x | 0.36x |
| PEG | - | 3.18x | 0x | 0x | -0x | 0x | -5.15x |
| 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% | 0.74% | 0.76% | 0.78% |
| 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 | 67.60 | 67.60 | 67.60 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,735 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.41x | - | - | 0.74% | 15.35B | |
| 25.67x | 4.41x | 19.7x | 0.9% | 316B | |
| 35.67x | 5.54x | 30.16x | 1.02% | 174B | |
| 14.9x | 1.12x | 7.21x | 5.14% | 63.04B | |
| 17.97x | 1.66x | 13.47x | 3.03% | 56.3B | |
| 29.17x | 4.12x | 17.18x | 0.46% | 45.7B | |
| 15.01x | 1.54x | 8.78x | 2.89% | 38.14B | |
| 10.94x | 1.04x | 10.37x | 4.78% | 34.08B | |
| 30.42x | 4.43x | 17.67x | 1.64% | 29.07B | |
| 12.36x | 0.4x | 4.17x | 3.98% | 26.08B | |
| Average | 22.15x | 2.69x | 14.30x | 2.46% | 79.78B | |
| Weighted average by Cap. | 25.33x | 3.76x | 18.90x | 1.77% |
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
