Exor NV
OTC:EXXRF

Watchlist Manager
Exor NV Logo
Exor NV
OTC:EXXRF
Watchlist
Price: 86.65 USD -1.37% Market Closed
Market Cap: 19.5B USD

Relative Value

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

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.

EXXRF 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
3.3
Forward
4.7
vs History
vs Industry
66
Median 3Y
1.4
Median 5Y
3
Industry
15.5
Forward
-9.3
vs History
25
vs Industry
42
Median 3Y
4
Median 5Y
3.6
Industry
10.3
vs History
25
vs Industry
44
Median 3Y
2.8
Median 5Y
2.7
Industry
12.2
vs History
90
vs Industry
75
Median 3Y
0.6
Median 5Y
0.8
Industry
1.3
vs History
vs Industry
75
Median 3Y
0.9
Median 5Y
1
Industry
5
Forward
5.6
vs History
vs Industry
52
Median 3Y
1.5
Median 5Y
3.5
Industry
7.4
vs History
vs Industry
54
Median 3Y
1.5
Median 5Y
5.5
Industry
14.3
vs History
vs Industry
44
Median 3Y
1.5
Median 5Y
7.5
Industry
14.9
Forward
27.7
vs History
67
vs Industry
44
Median 3Y
7.3
Median 5Y
7.2
Industry
12.5
vs History
67
vs Industry
41
Median 3Y
13.2
Median 5Y
13
Industry
13.4
vs History
90
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

EXXRF 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
OTC:EXXRF
15B USD -49.7 -23.2 -36.6 -36.6
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 16 15.8 19.4
SE
Investor AB
STO:INVE B
1T SEK 12.7 14.7 45.1 45.1
ZA
Remgro Ltd
JSE:REM
103.6B Zac 0 0 0 0
SE
Industrivarden AB
STO:INDU A
182.7B SEK 12.9 13.2 13.2 13.2
MC
HAL Trust
AEX:HAL
13.1B EUR 1 7.6 7 7
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
128.1B SEK 4.4 16.8 22.6 22.6
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 141.4 14.7 173.8 182.4
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.6B EUR 1.2 -27.1 18 113.6
BE
Sofina SA
XBRU:SOF
9.4B EUR 20.3 22.7 24 24
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
OTC:EXXRF
Average P/S: 23.2
Negative Multiple: -49.7
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.9
2%
1.5
SE
Investor AB
STO:INVE B
12.7
-2%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-44%
N/A
SE
Industrivarden AB
STO:INDU A
12.9
N/A N/A
MC
HAL Trust
AEX:HAL
1
5%
0.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.4
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
141.4
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.2
0%
N/A
BE
Sofina SA
XBRU:SOF
20.3
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
OTC:EXXRF
Average P/E: 15.4
Negative Multiple: -23.2
-66%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
16
-18%
N/A
SE
Investor AB
STO:INVE B
14.7
-12%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-67%
N/A
SE
Industrivarden AB
STO:INDU A
13.2
N/A N/A
MC
HAL Trust
AEX:HAL
7.6
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
16.8
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
14.7
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.1
52%
N/A
BE
Sofina SA
XBRU:SOF
22.7
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
OTC:EXXRF
Average EV/EBITDA: 39
Negative Multiple: -36.6
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.8
N/A N/A
SE
Investor AB
STO:INVE B
45.1
41%
1.1
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
13.2
N/A N/A
MC
HAL Trust
AEX:HAL
7
5%
1.4
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.6
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
173.8
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18
9%
2
BE
Sofina SA
XBRU:SOF
24
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
OTC:EXXRF
Average EV/EBIT: 51.7
Negative Multiple: -36.6
-66%
N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.4
-6%
N/A
SE
Investor AB
STO:INVE B
45.1
52%
0.9
ZA
R
Remgro Ltd
JSE:REM
Not Available
4%
N/A
SE
Industrivarden AB
STO:INDU A
13.2
N/A N/A
MC
HAL Trust
AEX:HAL
7
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.6
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
182.4
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
113.6
-19%
N/A
BE
Sofina SA
XBRU:SOF
24
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A