What is the intrinsic value of EXO.MI?
As of 2025-07-16, the Intrinsic Value of Exor NV (EXO.MI) is
456.07 EUR. This EXO.MI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 61.68 EUR, the upside of Exor NV is
639.41%.
Is EXO.MI undervalued or overvalued?
Based on its market price of 61.68 EUR and our intrinsic valuation, Exor NV (EXO.MI) is undervalued by 639.41%.
456.07 EUR
Intrinsic Value
EXO.MI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
456.07 - 456.07 |
456.07 |
639.41% |
| P/E |
220.29 - 294.49 |
253.39 |
310.8% |
| DDM - Stable |
62.22 - 116.78 |
89.50 |
45.1% |
| DDM - Multi |
131.32 - 206.64 |
161.65 |
162.1% |
EXO.MI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,291.81 |
| Beta |
1.22 |
| Outstanding shares (mil) |
231.71 |
| Enterprise Value (mil) |
42,178.81 |
| Market risk premium |
8.83% |
| Cost of Equity |
17.79% |
| Cost of Debt |
5.00% |
| WACC |
7.97% |