Exor NV
AEX:EXO

Watchlist Manager
Exor NV Logo
Exor NV
AEX:EXO
Watchlist
Price: 71.9 EUR 0.49% Market Closed
Market Cap: 14.9B EUR

Relative Value

There is not enough data to reliably calculate the relative value of EXO.

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
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
3.2
Forward
4.5
vs History
vs Industry
66
Median 3Y
3
Median 5Y
3
Industry
15.5
Forward
-9
vs History
28
vs Industry
42
Median 3Y
3.6
Median 5Y
3.6
Industry
10.2
vs History
28
vs Industry
44
Median 3Y
2.7
Median 5Y
2.7
Industry
12.2
vs History
95
vs Industry
75
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
vs History
vs Industry
75
Median 3Y
1
Median 5Y
1
Industry
5
Forward
5.4
vs History
vs Industry
52
Median 3Y
3.5
Median 5Y
3.6
Industry
7.4
vs History
vs Industry
54
Median 3Y
5.5
Median 5Y
5.6
Industry
14.1
vs History
vs Industry
44
Median 3Y
7.5
Median 5Y
7.5
Industry
14.8
Forward
26.9
vs History
71
vs Industry
44
Median 3Y
7.3
Median 5Y
7.2
Industry
12.4
vs History
71
vs Industry
41
Median 3Y
13.2
Median 5Y
13.1
Industry
13.3
vs History
95
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1

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
14.5B EUR -48.1 -22.4 -35.6 -35.6
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 15.9 15.7 19.2
SE
Investor AB
STO:INVE B
982.9B SEK 12.1 14 43.1 43.1
ZA
Remgro Ltd
JSE:REM
101B Zac 0 0 0 0
SE
Industrivarden AB
STO:INDU A
173.7B SEK 12.3 12.6 12.6 12.6
MC
HAL Trust
AEX:HAL
12.5B EUR 1 7.2 6.7 6.7
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 138.6 14.4 169.4 177.8
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
123.4B SEK 4.2 16.2 21.8 21.8
BE
Groep Brussel Lambert NV
XBRU:GBLB
9B EUR 1.1 -25.4 17.2 108.2
BE
Sofina SA
XBRU:SOF
8.7B EUR 18.8 21 22.2 22.2
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: 22.5
Negative Multiple: -48.1
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.9
2%
1.4
SE
Investor AB
STO:INVE B
12.1
-2%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
12.3
N/A N/A
MC
HAL Trust
AEX:HAL
1
5%
0.2
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
138.6
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.1
0%
N/A
BE
Sofina SA
XBRU:SOF
18.8
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: 14.9
Negative Multiple: -22.4
-66%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.9
-18%
N/A
SE
Investor AB
STO:INVE B
14
-12%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-67%
N/A
SE
Industrivarden AB
STO:INDU A
12.6
N/A N/A
MC
HAL Trust
AEX:HAL
7.2
0%
N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
14.4
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
16.2
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -25.4
52%
N/A
BE
Sofina SA
XBRU:SOF
21
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: 37.8
Negative Multiple: -35.6
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.7
N/A N/A
SE
Investor AB
STO:INVE B
43.1
41%
1.1
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
12.6
N/A N/A
MC
HAL Trust
AEX:HAL
6.7
5%
1.3
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
169.4
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
21.8
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
17.2
9%
1.9
BE
Sofina SA
XBRU:SOF
22.2
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: 49.9
Negative Multiple: -35.6
-66%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.2
-6%
N/A
SE
Investor AB
STO:INVE B
43.1
52%
0.8
ZA
R
Remgro Ltd
JSE:REM
Not Available
4%
N/A
SE
Industrivarden AB
STO:INDU A
12.6
N/A N/A
MC
HAL Trust
AEX:HAL
6.7
6%
1.1
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
177.8
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
21.8
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
108.2
-19%
N/A
BE
Sofina SA
XBRU:SOF
22.2
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A