Exor N.V. (EXO.AS)

Netherlands · Finance & Insurance · EUR

Key financials

ROE: -10.62%; 2025 (actual)
ROA: -9.53%; 2025 (actual)
Gross Margin: -
Net Margin: -
Total Assets: €37,130.00M; 2025 (actual)
Net Income: -€3,793.00M; 2025 (actual)
Valuation: €14,581.67M; 2025 (actual)
Stock Price: €71.92; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	-10.62%	-11.44%	-12.85%	-14.75%	-17.24%	-20.83%
Sector average	40.38%	17.71%	11.28%	8.36%	6.41%	4.89%
ROA	-9.53%	-9.88%	-10.02%	-10.02%	-9.99%	-9.98%
Total Assets	€37,130.00M	€35,741.00M	€35,741.00M	€35,741.00M	€35,741.00M	€35,741.00M
Sector average	€128,172.79M	€140,083.29M	€141,262.60M

Amounts in EUR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for Exor N.V.? It covers the balance sheet, income statement and Equlion model projections.

Net Income	-€3,793.00M	-€3,598.30M	-€3,580.30M	-€3,580.33M	-€3,569.24M	-€3,567.17M
Sector average	€493.29M	€625.93M	€781.26M	€782.16M	€782.76M	€782.99M

Valuation	€14,581.67M	€13,833.18M	€13,763.96M	€13,764.10M	€13,721.46M	€13,713.51M
Sector average	€3,377.63M	€10,451.64M	€10,177.82M	€9,912.75M	€9,644.54M	€9,382.77M

Stock Price	€71.92	€68.23	€67.89	€67.89	€67.68	€67.64
Sector average	€36.82	€34.12	€33.28	€32.48	€31.67	€30.87