|
Market Closed -
Other stock markets
|
Pre-market 11:03:53 am | |||
| 67.40 EUR | +0.37% |
|
67.18 | -0.33% |
| 20/05 | Exor N.V. Announces Board Appointments | CI |
| 20/05 | Exor N.V. Approves Dividend Distribution for 2025, Payable on May 27, 2026 | CI |
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 | 13,633 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -9.44% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 14,302 | 14,107 | 13,788 |
| Change | - | 62.57% | -5.93% | -24.33% | -17.37% | -1.37% | -2.26% |
| P/E Ratio | 3.77x | 4.92x | 1.32x | -3.92x | 13.1x | 7.76x | 5.34x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.37x | 0.36x | 0.36x |
| 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% | 0.74% | 0.76% | 0.82% |
| 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 | 67.40 | 67.40 | 67.40 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.04x | - | - | 0.74% | 1.58TCr | |
| 21.21x | 1.93x | 16.12x | 2.63% | 6.37TCr | |
| 17.04x | 1.72x | 9.63x | 2.82% | 3.73TCr | |
| 13.51x | 1.12x | 11.64x | 4.22% | 3.76TCr | |
| 33.39x | 4.85x | 19.28x | 1.49% | 3.34TCr | |
| 14.33x | 1.58x | 11.2x | 1.84% | 2.03TCr | |
| 23.69x | 2.18x | 11.94x | 2.06% | 1.94TCr | |
| 21.75x | 2.44x | 13.06x | 2.77% | 1.5TCr | |
| 27.26x | 0.86x | 16.38x | 2.46% | 1.3TCr | |
| 13.47x | 2.23x | 8.7x | 0.98% | 1TCr | |
| Average | 19.87x | 2.10x | 13.11x | 2.2% | 2.66TCr | |
| Weighted average by Cap. | 20.27x | 2.15x | 13.71x | 2.46% |
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
