Exor NV banner

Exor NV
AEX:EXO

Watchlist Manager
Exor NV Logo
Exor NV
AEX:EXO
Watchlist
Price: 70.05 EUR -0.64% Market Closed
Market Cap: €14.6B

Relative Value

The Relative Value of one EXO stock under the Base Case scenario is 0.01 EUR. Compared to the current market price of 70.05 EUR, Exor NV is Overvalued by 100%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXO Relative Value
Base Case
0.01 EUR
Overvaluation 100%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EXO Competitors Multiples
Exor NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Exor NV
AEX:EXO
14.2B EUR -46.7 -21.8 -34.8 -34.8
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 15.9 16 19.7
SE
Investor AB
STO:INVE B
1.1T SEK 13.4 6.9 49.3 49.3
ZA
Remgro Ltd
JSE:REM
99.4B ZAR 1.9 30.1 20.1 28.8
SE
Industrivarden AB
STO:INDU A
211.6B SEK 5.9 6 6 6
MC
HAL Trust
AEX:HAL
15.6B EUR 1.2 9 8.3 8.3
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
136.2B SEK 4.7 11.3 23.3 23.3
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.1T INR 98.4 12.9 113.9 117.8
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.8B EUR 1.2 -27.4 18.2 114.6
BE
Sofina SA
XBRU:SOF
8.2B EUR 17.7 19.7 21.1 21.1
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.6 17.4 31.4 37.7
P/E Multiple
Earnings Growth PEG
NL
Exor NV
AEX:EXO
Average P/E: 14.4
Negative Multiple: -21.8
-65%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.9
-9%
N/A
SE
Investor AB
STO:INVE B
6.9
-47%
N/A
ZA
R
Remgro Ltd
JSE:REM
30.1
48%
0.6
SE
Industrivarden AB
STO:INDU A
6
N/A N/A
MC
HAL Trust
AEX:HAL
9
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
11.3
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
12.9
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.4
50%
N/A
BE
Sofina SA
XBRU:SOF
19.7
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
17.4
4%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Exor NV
AEX:EXO
Average EV/EBITDA: 30.8
Negative Multiple: -34.8
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
16
N/A N/A
SE
Investor AB
STO:INVE B
49.3
-14%
N/A
ZA
R
Remgro Ltd
JSE:REM
20.1
12%
1.7
SE
Industrivarden AB
STO:INDU A
6
N/A N/A
MC
HAL Trust
AEX:HAL
8.3
5%
1.7
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.3
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
113.9
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18.2
10%
1.8
BE
Sofina SA
XBRU:SOF
21.1
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
31.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Exor NV
AEX:EXO
Average EV/EBIT: 42.7
Negative Multiple: -34.8
-74%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.7
N/A N/A
SE
Investor AB
STO:INVE B
49.3
-24%
N/A
ZA
R
Remgro Ltd
JSE:REM
28.8
4%
7.2
SE
Industrivarden AB
STO:INDU A
6
N/A N/A
MC
HAL Trust
AEX:HAL
8.3
6%
1.4
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
23.3
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
117.8
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
114.6
-1%
N/A
BE
Sofina SA
XBRU:SOF
21.1
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A
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