Valuation Exor N.V. London S.E.

Stocks

Real-time Estimate Tradegate 12:56:58 25/09/2026 +03			5-day change	1st Jan Change
71.25 ^EUR	-0.73%		+0.07%	-2.17%

09-24	Exor offers full backing for Stellantis plan	AN
09-23	Wall Street's $100 Problem

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	14,333	-	-
Change	-	29.18%	-6.95%	-20.49%	-4.78%	-	-
Enterprise Value (EV) ¹	14,956	24,315	22,874	17,309	14,997	14,799	14,488
Change	-	62.57%	-5.93%	-24.33%	-13.35%	-1.32%	-2.1%
P/E	3.77x	4.92x	1.32x	-3.92x	9.83x	8.13x	3x
PBR	0.76x	-	0.5x	0.44x	0.39x	0.38x	0.34x
PEG	-	3.18x	0x	0x	-0x	0.4x	0x
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	0.5356
Rate of return	0.63%	0.49%	0.52%	0.68%	0.71%	0.73%	0.76%
EPS ²	18.1	18.38	67	-18.48	7.191	8.696	23.55
Distribution rate	2.38%	2.39%	0.69%	-2.65%	6.95%	5.92%	2.27%
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	664	466	154.8
Reference price ²	68.30	90.50	88.55	72.45	70.70	70.70	70.70
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACCAR INC	18.5x	1.71x	14.02x	2.95%	58.25B
KOMATSU LTD.	16.42x	1.65x	9.4x	2.72%	40.43B
DAIMLER TRUCK HOLDING AG	11.25x	1.06x	10.5x	4.61%	36.16B
EPIROC AB	31.35x	4.54x	18.17x	1.6%	29.55B
KUBOTA CORPORATION	11.09x	1.5x	9.03x	1.97%	19.49B
KNORR-BREMSE AG	23.77x	2.22x	12.02x	1.99%	19.44B
CNH INDUSTRIAL N.V.	30.97x	1.02x	18.08x	1.18%	16.44B
EXOR N.V.	9.83x	-	-	0.71%	16.3B
METSO OYJ	23.83x	2.65x	14.26x	2.52%	15.85B
Average	19.67x	2.04x	13.18x	2.25%	27.99B
Weighted average by Cap.	19.05x	2.00x	12.93x	2.55%