Exor NV banner

Exor NV
VSE:EXO

Watchlist Manager
Exor NV Logo
Exor NV
VSE:EXO
Watchlist
Price: 69.75 EUR -0.57% Market Closed
Market Cap: €15B

EV/EBIT

-4.5
Current
414%
Cheaper
vs 3-y average of 1.4

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-4.5
=
Enterprise Value
€15.2B
/
EBIT
€-3.6B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-4.5
=
Enterprise Value
€15.2B
/
EBIT
€-3.6B

Valuation Scenarios

Exor NV is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (1.4), the stock would be worth €-22.18 (132% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-449%
Maximum Upside
No Upside Scenarios
Average Downside
280%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple -4.5 €69.75
0%
3-Year Average 1.4 €-22.18
-132%
5-Year Average 4.5 €-70.07
-200%
Industry Average 10.7 €-167.59
-340%
Country Average 15.6 €-243.58
-449%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
€15.2B
/
Jan 2026
€-3.6B
=
-4.5
Current
€15.2B
/
Dec 2026
€154.6m
=
98.2
Forward
€15.2B
/
Dec 2027
€276.1m
=
55
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
NL
Exor NV
VSE:EXO
13.9B EUR -4.5 -3.7
US
Berkshire Hathaway Inc
NYSE:BRK.A
1T USD 18.9 15.2
SE
Investor AB
STO:INVE B
1.2T SEK 47.3 7.4
ZA
Remgro Ltd
JSE:REM
109.8B ZAR 30.4 22.8
SE
Industrivarden AB
STO:INDU A
214.3B SEK 5.4 5.3
MC
HAL Trust
AEX:HAL
15.5B EUR 8.6 9.7
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
138.9B SEK 23.8 11.5
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 120.3 13.2
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.7B EUR 72.5 -15.5
BE
Sofina SA
XBRU:SOF
7.8B EUR 80.5 72.3
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 36.6 13.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Exor NV
VSE:EXO
Average EV/EBIT: 44.4
Negative Multiple: -4.5
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
18.9
N/A N/A
SE
Investor AB
STO:INVE B
47.3
22%
2.2
ZA
R
Remgro Ltd
JSE:REM
30.4
4%
7.6
SE
Industrivarden AB
STO:INDU A
5.4
N/A N/A
MC
HAL Trust
AEX:HAL
8.6
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.8
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
120.3
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
72.5
N/A N/A
BE
Sofina SA
XBRU:SOF
80.5
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
36.6
N/A N/A
P/E Multiple
Earnings Growth PEG
NL
Exor NV
VSE:EXO
Average P/E: 19
Negative Multiple: -3.7
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.2
-7%
N/A
SE
Investor AB
STO:INVE B
7.4
-31%
N/A
ZA
R
Remgro Ltd
JSE:REM
22.8
49%
0.5
SE
Industrivarden AB
STO:INDU A
5.3
N/A N/A
MC
HAL Trust
AEX:HAL
9.7
-7%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
11.5
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
13.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -15.5 N/A N/A
BE
Sofina SA
XBRU:SOF
72.3
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
13.8
-14%
N/A

Market Distribution

Lower than 100% of companies in Netherlands
Percentile
0th
Based on 400 companies
0th percentile
-4.9
Low
0 — 12.2
Typical Range
12.2 — 20.9
High
20.9 —
Distribution Statistics
Netherlands
Min 0
30th Percentile 12.2
Median 15.6
70th Percentile 20.9
Max 706

Exor NV
Glance View

Exor NV, a powerhouse in the world of international investment, traces its roots back to the illustrious Agnelli family, renowned for establishing Fiat in 1899. Today, Exor stands as a modern-day conglomerate, headquartered in Amsterdam, but operating with a distinctly global reach. The company has diversified well beyond its automotive origins, reflecting a shrewd investment approach characterized by deep value and long-term growth. The firm's portfolio is an eclectic mix of industry giants and significant holdings, encompassing automotive stalwarts like Stellantis, luxury brands such as Ferrari, and investments in media through companies like The Economist Group. This wide-ranging portfolio illustrates Exor’s strategic knack for spotting opportunities that align with its disciplined investment philosophy, often allowing it to hold considerable sway over the companies it invests in. Exor’s business model revolves around actively managing and strategically allocating capital to optimize value across its varied interests. The company essentially operates as an investment fund with a long-term horizon, generating revenue through dividends, capital gains, and whatever synergies might be derived from its cross-sector holdings. By leveraging its substantial equity stakes, Exor can influence management and operations to enhance the performance of its investments. This hands-on approach, coupled with a keen eye for potential and patience for investments to mature, underscores how Exor expertly navigates diverse industries to yield robust financial returns. The company’s success lies in its adept balance of innovation and tradition, always seeking sustainable growth while remaining anchored to its foundational philosophies.

EXO Intrinsic Value
Not Available
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett