EXOR - Public Comps and Valuation Multiples

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

Employees

Website

exor.com

Sectors

Private Equity

Financials

LTM Revenue n/a

LTM EBITDA n/a

EV

$51.3B

Valuation Multiples

Multiples.vc

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.

Browse Valuation Multiples

EXOR Financials

EXOR has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.

In the most recent fiscal year, EXOR achieved revenue of $16.3B and an EBITDA of n/a.

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	$48.1B	$16.3B	XXX	XXX	XXX
Gross Profit	$10.2B	$12.1B	XXX	XXX	XXX
Gross Margin	21%	74%	XXX	XXX	XXX
EBITDA	n/a	n/a	XXX	XXX	XXX
EBITDA Margin	NaN%	NaN%	XXX	XXX	XXX
Net Profit	$4.5B	$4.5B	XXX	XXX	XXX
Net Margin	9%	28%	XXX	XXX	XXX
Net Debt	$24.2B	$33.9B	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

EXOR Stock Performance

As of April 15, 2025, EXOR's stock price is EUR 77 (or $83).

EXOR has current market cap of EUR 16.5B (or $17.7B), and EV of EUR 47.7B (or $51.3B).

See EXOR trading valuation data

EXOR Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$51.3B	$17.7B	XXX	XXX	XXX	XXX	$51.68

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

EXOR Valuation Multiples

As of April 15, 2025, EXOR has market cap of $17.7B and EV of $51.3B.

EXOR's trades at n/a LTM EV/Revenue multiple, and n/a 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	$51.3B	XXX	XXX	XXX
EV/Revenue	3.1x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	XXX	XXX
P/E	1.1x	XXX	XXX	XXX
P/E/Growth	-0.0x	XXX	XXX	XXX
EV/FCF	1015.5x	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.

EXOR Valuation Multiples

EXOR's NTM/LTM revenue growth is n/a

EXOR's revenue per employee for the last fiscal year averaged $710M, while opex per employee averaged $20.2M 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	-66%	XXX	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	n/a	XXX	XXX	XXX	XXX
Revenue per Employee	$710M	XXX	XXX	XXX	XXX
Opex per Employee	$20.2M	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	3%	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
Opex to Revenue	3%	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

Explore Valuation Multiples by Industry