Intrinsic Value

The intrinsic value of one EXO stock under the Base Case scenario is hidden EUR. Compared to the current market price of 77.8 EUR, Exor NV is hidden .

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

EXO Intrinsic Value
HIDDEN
Show
Base Case Scenario

Valuation History
Exor NV

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...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EXO?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Exor NV
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Exor NV

Current Assets 204m
Cash & Short-Term Investments 153m
Receivables 10m
Other Current Assets 41m
Non-Current Assets 42.3B
Long-Term Investments 42.2B
PP&E 18m
Efficiency

Free Cash Flow Analysis
Exor NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Exor NV

Revenue
0 EUR
Operating Expenses
-432m EUR
Operating Income
-432m EUR
Other Expenses
15.1B EUR
Net Income
14.7B EUR
Fundamental Scores

EXO Profitability Score
Profitability Due Diligence

Exor NV's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional ROE
ROE is Increasing
hidden
Profitability
Score

Exor NV's profitability score is hidden . The higher the profitability score, the more profitable the company is.

EXO Solvency Score
Solvency Due Diligence

Exor NV's solvency score is hidden . The higher the solvency score, the more solvent the company is.

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

Exor NV's solvency score is hidden . 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 126.16 EUR with a low forecast of 114.88 EUR and a high forecast of 137.4 EUR.

Lowest
Price Target
114.88 EUR
48% Upside
Average
Price Target
126.16 EUR
62% Upside
Highest
Price Target
137.4 EUR
77% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Apr 18, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for EXO is hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Ownership

EXO Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one EXO stock?

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

Is EXO stock undervalued or overvalued?

Compared to the current market price of 77.8 EUR, Exor NV is hidden .

Back to Top