Exor NV
VSE:EXO

Watchlist Manager
Exor NV Logo
Exor NV
VSE:EXO
Watchlist
Price: 87.4 EUR -1.69% Market Closed
Market Cap: 18.8B EUR
Have any thoughts about
Exor NV?
Write Note

Intrinsic Value

The intrinsic value of one EXO stock under the Base Case scenario is 113.01 EUR. Compared to the current market price of 87.4 EUR, Exor NV is Undervalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EXO Intrinsic Value
113.01 EUR
Undervaluation 23%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Exor NV

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
EXO
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for EXO cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about EXO?
Bearish
Neutral
Bullish

Fundamental Analysis

87.4 EUR
-1.69%
-1.69%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Exor NV
NL
Financial Services
Market Cap
30.7B EUR
IPO
Dec 12, 2016
Employees
263 284
Netherlands
Market Cap
30.7B EUR
Industry
Financial Services
IPO
Dec 12, 2016
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Exor NV

Provide an overview of the primary business activities
of Exor NV.

What unique competitive advantages
does Exor NV hold over its rivals?

What risks and challenges
does Exor NV face in the near future?

Has there been any significant insider trading activity
in Exor NV recently?

Summarize the latest earnings call
of Exor NV.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Exor NV.

Provide P/S
for Exor NV.

Provide P/E
for Exor NV.

Provide P/OCF
for Exor NV.

Provide P/FCFE
for Exor NV.

Provide P/B
for Exor NV.

Provide EV/S
for Exor NV.

Provide EV/GP
for Exor NV.

Provide EV/EBITDA
for Exor NV.

Provide EV/EBIT
for Exor NV.

Provide EV/OCF
for Exor NV.

Provide EV/FCFF
for Exor NV.

Provide EV/IC
for Exor NV.

Show me price targets
for Exor NV made by professional analysts.

What are the Revenue projections
for Exor NV?

How accurate were the past Revenue estimates
for Exor NV?

What are the Net Income projections
for Exor NV?

How accurate were the past Net Income estimates
for Exor NV?

What are the EPS projections
for Exor NV?

How accurate were the past EPS estimates
for Exor NV?

What are the EBIT projections
for Exor NV?

How accurate were the past EBIT estimates
for Exor NV?

Compare the revenue forecasts
for Exor NV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Exor NV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Exor NV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Exor NV compared to its peers.

Compare the P/E ratios
of Exor NV against its peers.

Discuss the investment returns and shareholder value creation
comparing Exor NV with its peers.

Analyze the financial leverage
of Exor NV compared to its main competitors.

Show all profitability ratios
for Exor NV.

Provide ROE
for Exor NV.

Provide ROA
for Exor NV.

Provide ROIC
for Exor NV.

Provide ROCE
for Exor NV.

Provide Gross Margin
for Exor NV.

Provide Operating Margin
for Exor NV.

Provide Net Margin
for Exor NV.

Provide FCF Margin
for Exor NV.

Show all solvency ratios
for Exor NV.

Provide D/E Ratio
for Exor NV.

Provide D/A Ratio
for Exor NV.

Provide Interest Coverage Ratio
for Exor NV.

Provide Altman Z-Score Ratio
for Exor NV.

Provide Quick Ratio
for Exor NV.

Provide Current Ratio
for Exor NV.

Provide Cash Ratio
for Exor NV.

What is the historical Revenue growth
over the last 5 years for Exor NV?

What is the historical Net Income growth
over the last 5 years for Exor NV?

What is the current Free Cash Flow
of Exor NV?

Discuss the annual earnings per share (EPS)
trend over the past five years for Exor NV.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Exor NV

Current Assets 821m
Cash & Short-Term Investments 796m
Receivables 9m
Other Current Assets 16m
Non-Current Assets 42.3B
Long-Term Investments 41.7B
PP&E 19m
Other Non-Current Assets 575m
Current Liabilities 678m
Other Current Liabilities 678m
Non-Current Liabilities 4.1B
Long-Term Debt 3.5B
Other Non-Current Liabilities 593m
Efficiency

Earnings Waterfall
Exor NV

Revenue
23.4B EUR
Operating Expenses
-20.8B EUR
Operating Income
2.6B EUR
Other Expenses
14.1B EUR
Net Income
16.7B EUR

Free Cash Flow Analysis
Exor NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EXO Profitability Score
Profitability Due Diligence

Exor NV's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Positive 3-Year Average ROE
Positive Free Cash Flow
ROE is Increasing
55/100
Profitability
Score

Exor NV's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

EXO Solvency Score
Solvency Due Diligence

Exor NV's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
69/100
Solvency
Score

Exor NV's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXO Price Targets Summary
Exor NV

Wall Street analysts forecast EXO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EXO is 123.53 EUR with a low forecast of 113.4 EUR and a high forecast of 135.63 EUR.

Lowest
Price Target
113.4 EUR
30% Upside
Average
Price Target
123.53 EUR
41% Upside
Highest
Price Target
135.63 EUR
55% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EXO?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EXO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EXO Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

See Also

Discover More
What is the Intrinsic Value of one EXO stock?

The intrinsic value of one EXO stock under the Base Case scenario is 113.01 EUR.

Is EXO stock undervalued or overvalued?

Compared to the current market price of 87.4 EUR, Exor NV is Undervalued by 23%.

Back to Top