|
Market Closed -
Other stock markets
|
After hours 23:07:57 | |||
| 65.40 EUR | -1.21% |
|
66.32 | +1.41% |
| 05-20 | Exor N.V. Announces Board Appointments | CI |
| 05-20 | 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 | 13,229 | - | - |
| Change | - | 29.18% | -6.95% | -20.49% | -12.12% | - | - |
| Enterprise Value (EV) 1 | 14,956 | 24,315 | 22,874 | 17,309 | 13,898 | 13,702 | 13,383 |
| Change | - | 62.57% | -5.93% | -24.33% | -19.71% | -1.41% | -2.33% |
| P/E Ratio | 3.77x | 4.92x | 1.32x | -3.92x | 12.9x | 7.62x | 5.24x |
| PBR | 0.76x | - | 0.5x | 0.44x | 0.37x | 0.35x | 0.35x |
| 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% | 0.75% | 0.78% | 0.83% |
| 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 | 66.20 | 66.20 | 66.20 |
| Nbr of stocks (in thousands) | 230,618 | 224,828 | 213,798 | 207,780 | 202,272 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.86x | - | - | 0.76% | 15.47B | |
| 20.03x | 1.81x | 15.09x | 2.78% | 59.99B | |
| 16.42x | 1.67x | 9.32x | 2.93% | 36.84B | |
| 13.04x | 1.09x | 11.4x | 4.38% | 36.11B | |
| 31.94x | 4.65x | 18.5x | 1.56% | 31.64B | |
| 14.21x | 1.57x | 11.08x | 1.91% | 19.67B | |
| 22.31x | 2.06x | 11.32x | 2.23% | 18.02B | |
| 20.72x | 2.33x | 12.49x | 2.91% | 14.1B | |
| 26x | 0.82x | 15.73x | 2.57% | 12.62B | |
| 12.84x | 2.15x | 8.39x | 1.03% | 9.44B | |
| Average | 19.04x | 2.02x | 12.59x | 2.31% | 25.39B | |
| Weighted average by Cap. | 19.34x | 2.05x | 13.09x | 2.58% |
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
