Intrinsic Value

The intrinsic value of one EXO stock under the Base Case scenario is 152.4 EUR. Compared to the current market price of 85.1 EUR, Exor NV is Undervalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EXO Intrinsic Value
152.4 EUR
Undervaluation 44%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Exor NV

Valuation History Unavailable

Historical valuation for EXO cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Exor NV
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Exor NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Exor NV

Revenue
15.4B EUR
Cost of Revenue
-3m EUR
Gross Profit
15.4B EUR
Operating Expenses
-55m EUR
Operating Income
15.3B EUR
Other Expenses
-666m EUR
Net Income
14.7B EUR
Fundamental Scores

EXO Profitability Score
Profitability Due Diligence

Exor NV's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROE
Positive Free Cash Flow
Positive Gross Profit
64/100
Profitability
Score

Exor NV's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

EXO Solvency Score
Solvency Due Diligence

Exor NV's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
72/100
Solvency
Score

Exor NV's solvency score is 72/100. 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 118.97 EUR with a low forecast of 105.23 EUR and a high forecast of 133.59 EUR.

Lowest
Price Target
105.23 EUR
24% Upside
Average
Price Target
118.97 EUR
40% Upside
Highest
Price Target
133.59 EUR
57% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

EXO Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one EXO stock?

The intrinsic value of one EXO stock under the Base Case scenario is 152.4 EUR.

Is EXO stock undervalued or overvalued?

Compared to the current market price of 85.1 EUR, Exor NV is Undervalued by 44%.

Back to Top