First Time Loading...

Exor NV
AEX:EXO

Watchlist Manager
Exor NV Logo
Exor NV
AEX:EXO
Watchlist
Price: 102.6 EUR -0.1%
Updated: May 2, 2024

Intrinsic Value

EXOR S.p.A. is one of Europe’s leading investment companies and is controlled by the Agnelli Family. [ Read More ]

The intrinsic value of one EXO stock under the Base Case scenario is 350.16 EUR. Compared to the current market price of 102.6 EUR, Exor NV is Undervalued by 71%.

Key Points:
EXO Intrinsic Value
Base Case
350.16 EUR
Undervaluation 71%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Exor NV

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

Run backtest to discover the historical profit from buying and selling EXO stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
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?

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

Balance Sheet Decomposition
Exor NV

Current Assets 49.8B
Cash & Short-Term Investments 8.7B
Receivables 29.9B
Other Current Assets 11.2B
Non-Current Assets 45B
Long-Term Investments 24.3B
PP&E 8.4B
Intangibles 9.9B
Other Non-Current Assets 2.3B
Current Liabilities 13.2B
Accounts Payable 7.9B
Accrued Liabilities 3B
Other Current Liabilities 2.2B
Non-Current Liabilities 58.3B
Long-Term Debt 39.9B
Other Non-Current Liabilities 18.4B
Efficiency

Earnings Waterfall
Exor NV

Revenue
44.7B EUR
Cost of Revenue
-32.3B EUR
Gross Profit
12.5B EUR
Operating Expenses
-6.3B EUR
Operating Income
6.2B EUR
Other Expenses
-2B EUR
Net Income
4.2B EUR

Free Cash Flow Analysis
Exor NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

EXO Profitability Score
Profitability Due Diligence

Exor NV's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive Gross Profit
Positive Free Cash Flow
Positive ROE
54/100
Profitability
Score

Exor NV's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

EXO Solvency Score
Solvency Due Diligence

Exor NV's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
48/100
Solvency
Score

Exor NV's solvency score is 48/100. 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 111.62 EUR with a low forecast of 84.84 EUR and a high forecast of 130.2 EUR.

Lowest
Price Target
84.84 EUR
17% Downside
Average
Price Target
111.62 EUR
9% Upside
Highest
Price Target
130.2 EUR
27% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

EXO Price
Exor NV

1M 1M
+1%
6M 6M
+22%
1Y 1Y
+39%
3Y 3Y
+55%
5Y 5Y
+55%
10Y 10Y
+55%
Annual Price Range
102.6
52w Low
73.74
52w High
105.1
Price Metrics
Average Annual Return 6.11%
Standard Deviation of Annual Returns
N/A
Max Drawdown -11%
Shares Statistics
Market Capitalization 22.1B EUR
Shares Outstanding 211 819 537
Percentage of Shares Shorted
N/A

EXO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Exor NV Logo
Exor NV

Country

Netherlands

Industry

Financial Services

Market Cap

22.1B EUR

Dividend Yield

0%

Description

EXOR S.p.A. is one of Europe’s leading investment companies and is controlled by the Agnelli Family. The company is headquartered in Amsterdam, Noord-Holland and currently employs 263,284 full-time employees. The company went IPO on 2016-12-12. The firm invests in companies from different sectors, mainly in Europe and in the United States. The company holds interests in PartnerRe, a reinsurance company; Fiat Chrysler Automobiles (FCA), a designer, developer and producer of passenger cars, light commercial vehicles, components and production systems; CNH Industrial, a producer of agricultural and construction equipment, trucks, commercial vehicles, buses and specialty vehicles, as well as powertrain applications; Ferrari, a passenger car and sports car manufacturer; The Economist, a magazine with focus on international news, politics, business, finance, science and technology, and Juventus, a sports club. FCA, CNH Industrial, Ferrari, PartnerRe and Juventus Football Club, together with Holdings System, constitute the Company's six operating segments.

Contact

NOORD-HOLLAND
Amsterdam
Gustav Mahlerplein 25
+31202402220.0
https://www.exor.com/

IPO

2016-12-12

Employees

263 284

Officers

CEO & Director
Mr. John Jacob Philip Elkann
Managing Director
Mr. Noam Yossef Ohana
Chief Financial Officer
Mr. Guido de Boer
Chief Operating Officer
Ms. Suzanne Elizabeth Heywood
Corporate Finance Investor Relator
Ms. Maite Labairu Trenchs
General Counsel
Ms. Florence Hinnen
Show More
Head of Communication
Ms. Gioia Caramellino
Chief Executive Officer of Lingotto
Mr. Enrico Vellano
Managing Director of Financial Investments
Mr. Matteo Scolari
Show Less

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 350.16 EUR.

Is EXO stock undervalued or overvalued?

Compared to the current market price of 102.6 EUR, Exor NV is Undervalued by 71%.