EN DE
Watch Exor N.V. for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Exor N.V. (EXO) fair value: what the stock is really worth

As of Nov 11, 2026: fair value (intrinsic value) of Exor N.V. stock €76.42, price €74.45, upside +2.6%, quality 59 out of 100. Rating: fairly valued. The value is an estimate: none of our valuation models currently carries, it draws on revenue and assets compared with similar companies. Updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Financial Services NL · ISIN NL0012059018

EN Exor N.V. logo Thin data Nov 10, 2026

Exor N.V.

EXO · AS
Fairly valued, sideways

The stock costs about what our calculation considers fair.

Low debt
Generates free cash flow
0.7% dividend yield · Cash covered
Positive coverage
Fair value €76.42 · Fairly valued
Quality 59/100
Mixed Growth (revenue YoY −45.1 %/yr in EUR)
Mixed vs. peers (6/11)
Narrow moat 41/100 · thin data
Thin data
Estimate

Risks from the AI analysis

🚩Agnelli family inheritance disputes
Watch Exor N.V. for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

€103.57 €58.63 Fair Value €76.42 Aug 2022 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.

How to read this chart

51‑month range €58.63 – €103.57 · fair‑value band €57.32 – €95.53 · the €74.45 price screens below the €76.42 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 10, 2026.

Follow Exor in your weekly email

Every Wednesday you see whether Exor is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Exor N.V. engages in the automotive, agriculture and construction, sports car, commercial vehicle, health technology, football and powertrain businesses in the Netherlands and internationally. The company designs, engineers, produces, and sells luxury performance sports cars under the Ferrari brand.

Show moreShow less

It also provides automotive vehicles and mobility solutions under the Abarth, Alfa Romeo, Chrysler, Citroen, Dodge, DS, Fiat, Fiat Professional, Jeep, Lancia, Maserati, Mopar, Opel, Peugeot, Ram, and Vauxhall brands; diagnostic imaging, ultrasound, image-guided therapy, monitoring and enterprise informatic, and personal health equipment under Philips brand; agricultural and construction equipment and services; heavy, medium, and light-duty trucks; powertrain technologies; mass-transit and premium buses and coaches; defense and civil protection equipment; heavy-duty quarry and construction vehicles; and firefighting vehicles and equipment, as well as financing services.

In addition, the company offers men's footwear, leather goods, beauty, and accessories; equipment for the building and repairing of oil and gas wells; clean energy solutions; data, insights and analytics, expert, and workflow solutions; information through newspapers and magazines to conferences and electronic services and publishes The Economist; and apparel, furniture, homeware, and jewelry products.

Further, it engages in the management of professional football teams under the Juventus Football Club name; and hospitals and outpatient clinics, as well as operates as investment management company and technology company specializing in the data-driven optimization of public mobility systems.

Exor N.V. was founded in 1899 and is headquartered in Amsterdam, the Netherlands. Exor N.V. is a subsidiary of Giovanni Agnelli B.V.

Stock analysis

Exor N.V. (EXO) currently trades at €74.45, while our estimate is €76.42, so the stock looks roughly fairly valued today (gap 2.6%).

Show more

Valuation

None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Scenario range: €57.32 (bear) to €95.53 (bull), the price of €74.45 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 59/100 (solid quality), in the Financial Services sector.

Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.

Exor N.V. reported revenue of €1.0B in FY2025 versus €33.6B in FY2021, a compound −58.0%/yr. Reported net income was −€3.8B in FY2025.

Key figures

Market cap €22.5B Large · EPS (TTM) €−21.02 · Dividend yield 0.7% · Return on equity −12.6% · Return on assets (EBIT) 7.7% (5-year average) · Operating margin 102% · Revenue (TTM) −€4.0B · Revenue growth (YoY) −98.9%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).

What moves the price

The share trades about 2% below its 52-week high and 18% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Financial Services peers we cover trades at −25% fair-value upside, at 3%, EXO screens cheaper than that median.

Fair Value

Bear €57.32 Fair Value €76.42 Bull €95.53
Price €74.45 · Upside +2.6%
Estimate. None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.

Quality Score breakdown

Overall quality 59/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 1
How much profit the company makes from its sales and capital
Quality Growth 16
Are margins and returns getting better?
Cashflow 100
Do the profits arrive as real cash?
Financial strength 69
Debt, balance sheet and risk of trouble
Investment 71
Does it invest with discipline instead of growing at any price?
Low Volatility 92
How calm the share price moves, does not count
Price momentum 46
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 66
Distance to the 52-week high, does not count
New shares 100
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−1.4% (2020) → −438.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Growth Forecast

A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−15.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −17.2% a year for the price.

Watch EXO, get fair value alerts →

Recent news

News mood ⓘNews mood, the average tone of recent news (80 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation. Positive
Recent news coverage is more positive than average.
Note from the team Oct 11, 2026
AI conclusion: Portfolio simplification yielding deployable cash stands as the main strength while large net losses and thin data provide weak evidence of durable advantage.
Main risk: Ongoing legal battles and tax investigations within the Agnelli family over inheritance could destabilise governance and long-term decision-making at Exor and its major holdings such as Stellantis.
Bull case: Exor could strengthen governance through clearer family agreements and use its cash from asset sales to diversify further into stable sectors like healthcare, mitigating any disruption from legal matters.
Bear case: Prolonged family legal conflicts might impair strategic flexibility at Exor and key portfolio companies, leading to delayed investments or operational challenges in automotive and machinery businesses.
Exor keeps simplifying its portfolio through asset sales that have built substantial deployable cash. It is now directing part of that into an ongoing share repurchase program because management sees the shares trading at a meaningful discount to the value of the holdings. Our models currently see the shares as undervalued. Will the buybacks create more lasting value than putting the same capital to work in new investments?
Join the discussion →

Compare Exor N.V. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Asset Management · 633 stocks

Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 59 · Above median
Fair Value upside +2.6% · Above median
Profitability
Return on assets −10.2% · Bottom 25%
Operating margin (12 months) 102.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY) −98.9% · Bottom 25%
Dividend yield (12 months) 0.7% · Bottom 25%
Balance sheet
Debt / equity 0.09× · Above median

Valuation Multiplesvs Asset Management median · lower = cheaper

P/B 0.75× · Cheaper than median
Price / free cash flow (fiscal year) 8.7× · Cheaper than median
EV/EBITDA 1.5× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)37 · sector 37
FUTURE (revenue growth)0 · sector 36
PAST (return on equity)0 · sector 21
HEALTH (low debt)95 · sector 96
DIVIDEND (yield)13 · sector 75

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Raymond James Financial, Inc RJF $167.13 $281.42 +68% vs EXO
Apollo Global Management, Inc APO $122.95 $197.52 +61% vs EXO
Ameriprise Financial, Inc AMP $520.06 $639.69 +23% vs EXO
State Street Corporation STT $174.17 $168.03 −4% vs EXO
Northern Trust Corporation NTRS $178.71 $133.48 −25% vs EXO
Ares Management Corporation ARES $137.89 $99.35 −28% vs EXO
Brookfield Asset Management Ltd BAM $52.56 $31.26 −41% vs EXO
Principal Financial Group PFG $114.69 $52.47 −54% vs EXO
Blackstone Inc BX $122.01 $52.29 −57% vs EXO
KKR & Co KKR $100.05 $27.63 −72% vs EXO

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low StocksStocks for 2027: Large Companies Below Fair Value

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Average Down CalculatorFree calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Exor N.V.: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Exor N.V. Fair Value". https://www.fairvalue-calculator.com/stock/EXO

Frequently asked questions

Is Exor N.V. (EXO) overvalued or undervalued?
As of Nov 10, 2026, our estimate of fair value is €76.42 versus a price of €74.45, about +3% upside (fairly valued).
What is the fair value of EXO?
Our estimate for Exor N.V. is €76.42 (as of Nov 10, 2026), built from audited fundamentals. The current price: €74.45.
What is the quality score of EXO?
Exor N.V. has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Exor N.V. (EXO)?
Our calculated price target is the estimate of €76.42 (as of Nov 10, 2026). Cautious scenario €57.32, optimistic scenario €95.53. It is an estimate from revenue and assets compared with similar companies, because none of our valuation models currently carries, not an analyst target.
What is the Exor N.V. stock forecast for 2026?
Our estimate puts fair value at €76.42, about +3% upside versus a price of €74.45 (fairly valued). Cautious scenario €57.32, optimistic scenario €95.53. The calculation is refreshed regularly with new filings.
Does Exor N.V. pay a dividend?
Exor N.V. currently shows a dividend yield of 0.66% relative to its recent price (as of Nov 10, 2026).
How much is the dividend of Exor N.V. (EXO) and when is the ex-dividend date?
Exor N.V. pays a dividend of €0.49 per share a year, a dividend yield of 0.7%. The last ex-dividend date was May 25, 2026. Free cash flow covers the dividend 28.82 times. Our assessment: Cash covered. The dividend is fully funded by free cash flow. The payout ratio on earnings is not available for this company.
What growth is priced into Exor N.V. (EXO)?
For today's price to be fair in a discounted-cash-flow model, Exor N.V. would have to grow free cash flow by -15.4 % per year for five years (discount rate 7.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -47.8 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of EXO use?
Our models discount Exor N.V. at 7.9 %: a base by market capitalisation (large), damped by beta 0.51, country premium for Netherlands. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Exor N.V. that is -15.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (7.9 %) and the same formula as our fair value.
How much growth has Exor N.V. (EXO) delivered so far?
Over the past 5 years revenue at Exor N.V. grew -47.8 % a year. The price currently implies free-cash-flow growth of -15.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Exor N.V. (EXO) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Exor N.V. (-15.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Exor N.V. (EXO)?
The free-cash-flow yield on the price is 18.97 %: that much free cash flow Exor N.V. produces per unit of market value. When it exceeds the discount rate of our models (7.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Exor N.V. (EXO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Exor N.V. it is €76.42 per share (as of Nov 10, 2026), against a price of €74.45.
Is Exor N.V. stock overvalued or undervalued in 2026?
As of Nov 10, 2026, EXO trades below its calculated fair value: price €74.45, fair value €76.42, a gap of about +3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of EXO?
No. The price is what the market pays today (€74.45); the fair value is what the company's own numbers justify (€76.42). For Exor N.V. the two are €1.97 per share apart. That gap is exactly why we show both numbers side by side.
How much is Exor N.V. worth?
The market values Exor N.V. at about €22.5B (market capitalisation, as of Nov 10, 2026). Per share that is €74.45; our models calculate a fair value of €76.42 per share.
What do the bullish and bearish scenarios say about EXO?
Our models span a range for Exor N.V.: cautious scenario €57.32, base €76.42, optimistic €95.53 per share (as of Nov 10, 2026, price €74.45). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Exor N.V. (EXO)?
Balance-sheet figures for Exor N.V. (as of Nov 10, 2026): return on equity −12.6%, debt of 0.09 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is EXO from its 52-week high?
Exor N.V. trades at €74.45, about 2% below its 52-week high of €76.19 and 18% above the low of €62.89 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of €76.42 is for.
Which stocks are comparable to Exor N.V.?
From the same area (Financial Services) we also value Blackstone Inc, KKR & Co, Brookfield Asset Management Ltd, Apollo Global Management, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Exor N.V. stock attractive at the current price?
The data as of Nov 10, 2026: price €74.45, calculated fair value €76.42 (+3%), Quality Score 59/100. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0% above its aggregate fair value. Exor N.V. currently trades 3% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Exor N.V. (EXO)?
The closing price on Nov 11, 2026 was €74.45. Our estimate is €76.42, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Exor N.V. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Exor N.V. (EXO) come from?
Earnings per share at Exor N.V. grew +40.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +46.7 %, EBIT margin −20.0 %, tax rate +8.8 %, residual (interest, one-offs) +9.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.

Key figures of Exor N.V.

How large is the market capitalisation of Exor N.V. (EXO)?
The market capitalisation of Exor N.V. is €22.5B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What are the earnings per share of Exor N.V. (EXO)?
Earnings per share at Exor N.V. are €−21.02. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Exor N.V. (EXO)?
The dividend yield of Exor N.V. is 0.7%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the return on equity of Exor N.V. (EXO)?
The return on equity (ROE) of Exor N.V. is −12.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Exor N.V. (EXO)?
On an EBIT basis the return on assets of Exor N.V. is 7.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Exor N.V. (EXO)?
The operating margin of Exor N.V. is 102% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much revenue does Exor N.V. (EXO) generate?
Exor N.V. generates revenue of −€4.0B (last twelve months). Revenue of the last twelve months (TTM), the most recent full year, not the calendar year.
How fast is revenue growing at Exor N.V. (EXO)?
Revenue at Exor N.V. is growing −98.9% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Exor N.V. (EXO)?
Earnings per share at Exor N.V. are growing +614% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Exor N.V. (EXO) hold?
Exor N.V. holds more cash than debt, €1.4B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch Exor N.V. in the live analysis

One click puts Exor N.V. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.