
Exor NV
AEX:EXO

Intrinsic Value
The intrinsic value of one
EXO
stock under the Base Case scenario is
148.48
EUR.
Compared to the current market price of 84.15 EUR,
Exor NV
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Exor NV
Fundamental Analysis
Want a deep‑dive on Exor NV?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Exor NV
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 |
Free Cash Flow Analysis
Exor NV
EUR | |
Free Cash Flow | EUR |
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
|
EXO Profitability Score
Profitability Due Diligence
Exor NV's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Exor NV's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
EXO Solvency Score
Solvency Due Diligence
Exor NV's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Exor NV's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXO Price Targets Summary
Exor NV
According to Wall Street analysts, the average 1-year price target for
EXO
is 120.36 EUR
with a low forecast of 105.04 EUR and a high forecast of 133.35 EUR.
Dividends
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?
The intrinsic value of one
EXO
stock under the Base Case scenario is
148.48
EUR.
Compared to the current market price of 84.15 EUR,
Exor NV
is
Undervalued by 43%.