🎉 M&A multiples are live!
Check it out!

EXOR Valuation Multiples

Discover revenue and EBITDA valuation multiples for EXOR and similar public comparables like Brockhaus Technologies, Pengana Private Equity, and Waha Capital.

EXOR Overview

About EXOR

EXOR NV is a private equity investment firm based in Amsterdam, Netherlands. The firm seeks to invest in the United States and Europe.


Founded

2015

HQ

Netherlands
Employees

80.9K+

Website

exor.com

Sectors

Private Equity

Financials

LTM Revenue n/a

LTM EBITDA $1.2B

EV

$25.2B

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

EXOR Financials

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

EXOR P&L

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.

EXOR Stock Performance

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

EXOR Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$25.2B $20.9B XXX XXX XXX XXX $28.25

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Sign Up

EXOR Valuation Multiples

As 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

EXOR Financial Valuation Multiples

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.

Get EXOR Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Sign Up

EXOR Valuation Multiples

EXOR'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

EXOR Operational Valuation Multiples

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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics
Pharma Analytics
Private Equity
ERP Software
Developer Tools
Consumer SaaS
Streaming Platforms

EXOR Public Comps

See public comps and valuation multiples for Private Equity comps
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 M&A and Investment Activity

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

Latest Acquisitions by EXOR

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

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About EXOR

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).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.