` EXO (Exor NV) vs REM (Remgro Ltd) Comparison - Alpha Spread

EXO
vs
REM

Over the past 12 months, EXO has underperformed REM, delivering a return of -16% compared to the REM's 14% growth.

Valuation Comparison

EXO Intrinsic Value
135.5 EUR
Undervaluation 38%
Intrinsic Value
Price
R
REM Intrinsic Value
Not Available
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
Exor NV
VSE:EXO
84.1 EUR
R
Remgro Ltd
JSE:REM
15 600 Zac

Financials Comparison

Growth Over Time
EXO vs REM

EXO
REM
Add Stock
Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
Exor NV
Revenue
R
Remgro Ltd
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
EXO vs REM

EXO
REM
Add Stock
Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
Exor NV
VSE:EXO
R
Remgro Ltd
JSE:REM
What is Free Cash Flow?

Gross Margin

EXO
100%
REM
40.7%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

Operating Margin

EXO
99.6%
REM
6.2%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

Net Margin

EXO
95.3%
REM
14.2%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

FCF Margin

EXO
0.3%
REM
5.1%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

ROE

EXO
47.7%
REM
6.3%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

ROA

EXO
21.4%
REM
5.1%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

ROIC

EXO
25.3%
REM
1.8%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

ROCE

EXO
25%
REM
2.4%
LTM 3Y Avg 5Y Avg 10Y Avg
Exor NV
R
Remgro Ltd

Stocks Performance

Stocks Performance
EXO vs REM

Loading
EXO
REM
Add Stock
www.alphaspread.com
1Y 3Y 5Y 10Y 15Y 20Y

Performance Gap
EXO vs REM

Loading
EXO
REM
Difference
www.alphaspread.com
1Y 3Y 5Y 10Y 15Y 20Y

Performance By Year
EXO vs REM

Loading
EXO
REM
Add Stock
Unlock Full Access to Alpha Spread
Create Free Account
ALPHA SPREAD
Follow us
Join more than 263,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.