|
Market Closed -
Euronext Amsterdam
09:25:00 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 73.85 EUR | +0.48% |
|
+1.30% | +1.93% |
| 05/09 | Tata Motors Launches Bid for Iveco Group | DJ |
| 04/09 | 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 | 14,938 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -0.77% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 15,607 | 15,412 | 15,093 |
| Change | - | 62.57% | -5.93% | -24.33% | -9.83% | -1.25% | -2.07% |
| P/E | 3.77x | 4.92x | 1.32x | -3.92x | 14.3x | 8.5x | 5.85x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.41x | 0.4x | 0.39x |
| PEG | - | 3.18x | 0x | 0x | -0x | 0.1x | 0.1x |
| Capitalization / Revenue | 3,76,427x | - | - | - | - | - | - |
| 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% | 0.68% | 0.7% | 0.75% |
| 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 | 73.85 | 73.85 | 73.85 |
| Nbr of stocks (in thousands) | 2,30,618 | 2,24,828 | 2,13,798 | 2,07,780 | 2,02,272 | - | - |
| Announcement Date | 17/04/23 | 11/04/24 | 26/03/25 | 23/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.35x | - | - | 0.68% | 1.74TCr | |
| 20.91x | 1.97x | 16.16x | 2.62% | 6.56TCr | |
| 17.2x | 1.72x | 9.77x | 2.61% | 4.28TCr | |
| 12.3x | 1.13x | 11.36x | 4.23% | 4.04TCr | |
| 32.15x | 4.66x | 18.61x | 1.56% | 3.15TCr | |
| 12.81x | 1.6x | 10x | 1.79% | 2.17TCr | |
| 23.37x | 2.18x | 11.83x | 2.03% | 1.95TCr | |
| 33.52x | 1.09x | 19.33x | 1.09% | 1.78TCr | |
| 25.1x | 2.78x | 14.97x | 2.39% | 1.71TCr | |
| 15.65x | 2.43x | 9.44x | 0.89% | 1.08TCr | |
| Average | 20.74x | 2.17x | 13.50x | 1.99% | 2.85TCr | |
| Weighted average by Cap. | 20.37x | 2.12x | 13.75x | 2.33% |
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
