Switch theme
Sign up to access all valuation multiples
EXOR NV is a private equity investment firm based in Amsterdam, Netherlands. The firm seeks to invest in the United States and Europe.
2015
80.9K+
LTM Revenue n/a
LTM EBITDA $1.2B
$25.2B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
EXOR has a last 12-month revenue of n/a and a last 12-month EBITDA of $1.2B.
In the most recent fiscal year, EXOR achieved revenue of $48.9B and an EBITDA of $8.0B.
EXOR expects next 12-month revenue of XXX and NTM EBITDA of XXX
See EXOR valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $48.9B | n/a | XXX | XXX | XXX |
| Gross Profit | $8.3B | $10.4B | XXX | XXX | XXX |
| Gross Margin | 17% | NaN% | XXX | XXX | XXX |
| EBITDA | $8.0B | $1.2B | XXX | XXX | XXX |
| EBITDA Margin | 16% | NaN% | XXX | XXX | XXX |
| Net Profit | $1.9B | $4.6B | XXX | XXX | XXX |
| Net Margin | 4% | NaN% | XXX | XXX | XXX |
| Net Debt | $23.1B | $24.6B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of March 14, 2025, EXOR's stock price is EUR 90 (or $98).
EXOR has current market cap of EUR 19.2B (or $20.9B), and EV of EUR 23.0B (or $25.2B).
See EXOR trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $25.2B | $20.9B | XXX | XXX | XXX | XXX | $28.25 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of March 14, 2025, EXOR has market cap of $20.9B and EV of $25.2B.
EXOR's trades at n/a LTM EV/Revenue multiple, and 21.8x LTM EBITDA.
Analysts estimate EXOR's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for EXOR and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $25.2B | XXX | XXX | XXX |
| EV/Revenue | n/a | XXX | XXX | XXX |
| EV/EBITDA | 20.6x | XXX | XXX | XXX |
| P/E | 1.3x | XXX | XXX | XXX |
| P/E/Growth | -0.0x | XXX | XXX | XXX |
| EV/FCF | 1.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpEXOR's NTM/LTM revenue growth is n/a
EXOR's revenue per employee for the last fiscal year averaged $0.6M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, EXOR's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate EXOR's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for EXOR and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -85% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.6M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 8% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 6% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 13% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Waha Capital | XXX | XXX | XXX | XXX | XXX | XXX |
| CVC Capital Partners | XXX | XXX | XXX | XXX | XXX | XXX |
| Pengana Private Equity | XXX | XXX | XXX | XXX | XXX | XXX |
| Brockhaus Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
EXOR acquired XXX companies to date.
Last acquisition by EXOR was XXXXXXXX, XXXXX XXXXX XXXXXX . EXOR acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was EXOR founded? | EXOR was founded in 2015. |
| Where is EXOR headquartered? | EXOR is headquartered in Netherlands. |
| How many employees does EXOR have? | As of today, EXOR has 80.9K+ employees. |
| Who is the CEO of EXOR? | EXOR's CEO is Mr. John Philipp Elkann. |
| Is EXOR publicy listed? | Yes, EXOR is a public company listed on AMS. |
| What is the stock symbol of EXOR? | EXOR trades under EXO ticker. |
| When did EXOR go public? | EXOR went public in 2022. |
| Who are competitors of EXOR? | Similar companies to EXOR include e.g. , Waha Capital, CVC Capital Partners, Pengana Private Equity. |
| What is the current market cap of EXOR? | EXOR's current market cap is $20.9B |
| What is the current EBITDA of EXOR? | EXOR's last 12-month EBITDA is $1.2B. |
| What is the current EV/EBITDA multiple of EXOR? | Current EBITDA multiple of EXOR is 21.8x. |
| Is EXOR profitable? | Yes, EXOR is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
