Valuation Exor N.V.

Stocks

Market Closed - Euronext Amsterdam 00:55:00 30/10/2026 HKT			After hours 04:58:31
71.45 ^EUR	+1.42%		71.38	-0.10%

10-27	Tata Motors Limited completed the acquisition of Iveco Group N.V. from Exor N.V., Petrus Advisers LLP, Petrus Legal Strategies Limited and others.	CI
10-26	Exor Kicks Off EUR125 Million Second Tranche of Share Buyback	MT

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	14,485	-	-
Change	-	29.18%	-6.95%	-20.49%	-3.77%	-	-
Enterprise Value (EV) ¹	14,956	24,315	22,874	17,309	15,167	14,769	14,531
Change	-	62.57%	-5.93%	-24.33%	-12.37%	-2.63%	-1.61%
P/E	3.77x	4.92x	1.32x	-3.92x	30.6x	12.9x	13.2x
PBR	0.76x	-	0.5x	0.44x	0.42x	0.4x	0.38x
PEG	-	3.18x	0x	0x	-0x	0x	-5.39x
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%	0.71%	0.73%	0.75%
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	70.45	70.45	70.45
Nbr of stocks (in thousands)	230,618	224,828	213,798	207,780	202,735	-	-
Announcement Date	17/4/23	11/4/24	26/3/25	23/3/26	-	-	-

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.($)
EXOR N.V.	30.65x	-	-	0.71%	15.92B
CATERPILLAR INC.	26.82x	4.56x	20.38x	0.86%	328B
DEERE & COMPANY	35.37x	5.5x	29.97x	1.02%	173B
AB VOLVO	15.07x	1.16x	7.38x	4.92%	63.96B
PACCAR INC	17.42x	1.46x	12.01x	3.17%	53.92B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	30.23x	4.25x	17.73x	0.44%	47.35B
KOMATSU LTD.	15.25x	1.56x	8.91x	2.84%	38.4B
DAIMLER TRUCK HOLDING AG	11.09x	1.05x	10.45x	4.71%	34.39B
EPIROC AB	30.11x	4.37x	17.51x	1.67%	28.77B
CRRC CORPORATION LIMITED	12.44x	0.41x	4.2x	3.95%	26.23B
Average	22.44x	2.70x	14.28x	2.43%	80.96B
Weighted average by Cap.	25.80x	3.82x	19.07x	1.73%