Exor NV
AEX:EXO

Watchlist Manager
Exor NV Logo
Exor NV
AEX:EXO
Watchlist
Price: 70.5 EUR 1.95% Market Closed
Market Cap: 14.6B EUR

Relative Value

The Relative Value of one EXO stock under the Base Case scenario is hidden EUR. Compared to the current market price of 70.5 EUR, Exor NV is hidden .

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
HIDDEN
Show
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 -47.1 -21.9 -35 -35
US
Berkshire Hathaway Inc
NYSE:BRK.A
1T USD 2.8 15.5 15.3 18.7
SE
Investor AB
STO:INVE B
1T SEK 12.7 14.7 45 45
ZA
Remgro Ltd
JSE:REM
102.2B Zac 0 0 0 0
SE
Industrivarden AB
STO:INDU A
185.1B SEK 13.1 13.4 13.4 13.4
MC
HAL Trust
AEX:HAL
13.6B EUR 1 7.9 7.2 7.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
127.2B SEK 4.4 16.8 22.4 22.4
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 118.7 13.8 140.2 145.9
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.7B EUR 1.2 -27.3 18.2 114.5
BE
Sofina SA
XBRU:SOF
9B EUR 19.3 21.5 22.8 22.8
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.6 17.4 31.4 37.7
P/S Multiple
Revenue Growth P/S to Growth
NL
Exor NV
AEX:EXO
Average P/S: 20.5
Negative Multiple: -47.1
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.8
2%
1.4
SE
Investor AB
STO:INVE B
12.7
-2%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-44%
N/A
SE
Industrivarden AB
STO:INDU A
13.1
N/A N/A
MC
HAL Trust
AEX:HAL
1
5%
0.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.4
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
118.7
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.2
0%
N/A
BE
Sofina SA
XBRU:SOF
19.3
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
11.6
7%
1.7
P/E Multiple
Earnings Growth PEG
NL
Exor NV
AEX:EXO
Average P/E: 15.1
Negative Multiple: -21.9
-66%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.5
-18%
N/A
SE
Investor AB
STO:INVE B
14.7
-12%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-67%
N/A
SE
Industrivarden AB
STO:INDU A
13.4
N/A N/A
MC
HAL Trust
AEX:HAL
7.9
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
16.8
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
13.8
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.3
52%
N/A
BE
Sofina SA
XBRU:SOF
21.5
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: 35.1
Negative Multiple: -35
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.3
N/A N/A
SE
Investor AB
STO:INVE B
45
41%
1.1
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
13.4
N/A N/A
MC
HAL Trust
AEX:HAL
7.2
5%
1.4
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.4
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
140.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18.2
9%
2
BE
Sofina SA
XBRU:SOF
22.8
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: 47.5
Negative Multiple: -35
-66%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
18.7
-6%
N/A
SE
Investor AB
STO:INVE B
45
52%
0.9
ZA
R
Remgro Ltd
JSE:REM
Not Available
4%
N/A
SE
Industrivarden AB
STO:INDU A
13.4
N/A N/A
MC
HAL Trust
AEX:HAL
7.2
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.4
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
145.9
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
114.5
-19%
N/A
BE
Sofina SA
XBRU:SOF
22.8
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A