OPULION
Companies / Exor N.V.Net asset value & discount

Company profile · DNA card

Exor N.V.Figures

Holding d'investissement diversifié, quatre natures d'actifs (participations cotées de référence, participations non cotées, pôle de gestion Lingotto, capital-risque et trésorerie) · Euronext Amsterdam , ticker EXO, membre de l'AEX. Cotée à Amsterdam depuis le 12 août 2022, PAS à Milan. Registre du commerce néerlandais n° 64236277. · EXO · NL · EUR

Exor takes reference stakes in a handful of very large companies, sits on their boards without ever running them, and buys back its own shares heavily.

Company profile

Quick snapshot

Profile and market cap

See the net asset spread
Listing
EXOEuronext Amsterdam , ticker EXO, membre de l'AEX. Cotée à Amsterdam depuis le 12 août 2022, PAS à Milan. Registre du commerce néerlandais n° 64236277.
Currency
EUR

Portfolio structure

See the composition
Allocation
  • Listed70.3 %
  • Unlisted29.7 %
Concentration
  • Top holding32.4 %
  • Top 574.4 %

of 19 weighted lines

Listed holdings19
Setting the scene

Exor is a Dutch holding company, controlled by the descendants of Giovanni Agnelli, which holds reference stakes in a small number of very large businesses and which has, since 2023, built its own asset management firm. The objective it declares is a single one: to grow its net asset value per share faster than the MSCI World index. Since the flotation of 1 March 2009 that growth has averaged 16.3% a year for net asset value per share against 11.6% for the index. In 2025 alone the gap reverses sharply: -8.1% against +5.4%.

The doctrine is written down, and it is the opposite of an investment mandate. The company states that it is bound by no target and no criterion as to geography, sector exposure or holding period. It also states, in the negative, what it does not do: it is not involved in the day-to-day management of its holdings, and it does not invest in order to create synergies between them. Neither operator nor conglomerate: a reference shareholder on the board, and the in-house word for that role is critical friend. The organisation carrying all this is tiny. Twenty-seven employees at 31 December 2025, and management costs of EUR 29m for gross assets of EUR 37,130m, that is 7.8 basis points, below an internal target of 10.

At Exor, rotation is a philosophy as much as a practice, and it can be measured. Over five years, EUR 11,952m of disposals against EUR 10,819m of investments: the house was a net seller of EUR 1,133m. Return to shareholders runs 83.4% through buybacks, recalculated, with EUR 2,500m of buybacks against EUR 497m of dividends over the period. The dividend is frozen at around EUR 100m a year; the buyback swings between zero and one billion depending on the year. That is not an income policy, it is a concentration tool: the number of shares outstanding falls from 234.65 to 202.23 million in five years, or 13.82% fewer, recalculated. The effect shows in two growth figures over the same period: total net asset value gains 7.0% while net asset value per share gains 24.1%. The seventeen-point gap is the buyback, and nothing else.

And yet the discount has not closed. A discount, here, is the gap between the share price and the per-share value of what the company actually owns. Over the same five financial years it reads 40.4%, 44.2%, 44.3%, 50.5% and then 55.9%: fifteen points wider despite two and a half billion of buybacks, and no document explains why. The 2025 answer is to simplify. John Elkann writes that he wants to concentrate the portfolio on the larger companies, and four disposals are signed, Iveco Group, GEDI, Lifenet and NUO, for around EUR 2bn expected in 2026; those four lines accounted for 4.851% of gross assets. Meanwhile the in-house management arm, Lingotto, has become a business in its own right: its line in gross assets moves from EUR 337m in 2021 to EUR 4,215m in 2025.

Transparency The author holds no position in this company.

Who decides, and since when

How the house is governed

Control of Exor rests neither on double voting rights in the French sense, nor on two classes of shares in the American way where one is born into a class. It rests on a Dutch loyalty register, open to any shareholder, which works like a staircase with two steps. A shareholder enters his ordinary shares in the register; registration costs nothing and gives nothing immediately, it starts a clock. After five years of uninterrupted holding he receives one special voting share A per ordinary share, and that A share carries four votes: he then has five votes per ordinary share. After ten years each A share becomes a B share carrying nine votes, that is ten votes per ordinary share. The price is real: registered shares can be neither sold nor transferred, and a shareholder who leaves the register loses all accrued rights, his special shares returning to the company for nothing. Voting power is not a privilege granted, it is bought by giving up the ability to sell.

Giovanni Agnelli B.V. is a Dutch company owned by the descendants of Fiat's founder, whose stated purpose is to preserve the unity and continuity of its controlling interest in Exor. It is not an investor, it is a continuity device. It holds 114,163,063 ordinary shares and 114,161,912 special voting shares A, which gives 54.944% of the economic capital and 83.971% of the voting rights on issued capital, both recalculated from the published share counts and consistent with the 54.94% and 83.97% the company publishes. Leverage is 1.528: each point of capital held carries one and a half times its weight at the meeting. Mind the denominator, because there are two: measured against shares outstanding only, the family's votes come to 84.94%, recalculated, almost a point more. One last fact, established but unexplained: no class B share has ever been issued, although nearly 118 million A shares exist and the second step is reached at ten years.

What that leaves a minority shareholder. The register is open, and it is genuinely used by others: 3,836,002 A shares, or 3.25% of the total, recalculated, are in the hands of other long-term shareholders. A patient minority holder can therefore multiply his own votes by five too, provided he accepts that he can no longer sell. But the arrangement remains overwhelmed by a single holder. Exor applies no takeover defence, and says so; that is not openness, it is a consequence, since with 83.97% of the votes a defence would serve no purpose. Control is the defence. Its financings and bonds do, however, carry change-of-control clauses allowing lenders to demand early repayment.

The board has ten directors, only one of whom is executive, the chief executive, and the chairman of the board is not the manager: that is the opposite of the pattern where the controlling family chairs. Three directors are not independent because they belong to the Agnelli family, and the report addresses this head on by stating that none of them individually holds a significant share of Giovanni Agnelli B.V., that none sits on its management board, and that no nomination right exists in its favour. The chief executive's accumulation of mandates is written in plain sight: John Elkann runs Exor and is executive chairman of both Ferrari and Stellantis, the two largest portfolio lines, 43.871% of gross assets, and the annual report itself treats this as a potential conflict of interest. The 2025 buyback was indeed handled as a related-party transaction: Giovanni Agnelli B.V. had irrevocably committed to tender EUR 570m of shares into an offer capped at one billion, the audit committee reviewed the commitment, and approval was given by the non-executive directors unassociated with the family alone. The direction of the operation is worth seeing: tendering 570 out of 1,000, that is 57.0% recalculated, while holding 54.94% of the capital, reduces the controlling holder's stake rather than increasing it.

Under what discipline

Management style

Axes

Management style · Reference shareholder, not an operator

What it owns

Composition

At a glance

The detail of this company's positions cannot be reached from this page. Nothing is displayed while the measurement cannot be made: a measurement that is impossible is not an empty portfolio.

How it is spread

Opulion breakdown

Recalculated from positions, cash included

Measurement unavailable

Breakdown cannot be measured from this page

The detail of this company's positions cannot be reached from this page. Nothing is displayed while the measurement cannot be made: a measurement that is impossible is not an empty portfolio.

Allocation as of Dec 31, 2025

Pillars
  • Companies (Participations Stratégiques)77.0 %
  • Sociétés cotées70.3 %
  • Lingotto (Gestion Alternative Exor)12.5 %
  • Lingotto11.4 %
  • Sociétés non cotées8.2 %
  • Autres Sociétés & Ventures6.5 %
  • Autres actifs6.3 %
  • Trésorerie & Cash disponible4.0 %
  • Trésorerie et équivalents3.8 %

Split observed as of Dec 31, 2025. This is not a target allocation: Exor N.V. publishes the value of each pocket, not an objective.

Weights computed by Opulion from the pocket values published by the issuer, divided by the published portfolio.

What the market is asking today

The gap to net asset value

Two figures at one date: net asset value per share and the market price. Between them, the band is the object itself. The gap is seen as a surface.

164.40 €NAV Dec 31, 202566.10 €Price Jun 17, 2026The gap98.30 €
Net asset value per shareMarket priceThe gap, the discount

Discount to published NAV

59.8 %

below net asset value per share.

The spread reads without caveat here: the issuer publishes an adjusted net asset value, in which holdings are carried at market value.

Net asset value per sharePublished by the company · Dec 31, 2025164.40 €
Market priceEXO · Price on Jun 17, 2026 · Euronext Amsterdam , ticker EXO, membre de l'AEX. Cotée à Amsterdam depuis le 12 août 2022, PAS à Milan. Registre du commerce néerlandais n° 64236277.66.10 €
Measured gapNet asset value minus price98.30 €
Net asset value, price and gap for Exor N.V. at the observation date
FigureValueDate
Net asset value per share164.40 €Dec 31, 2025
Market price66.10 €Jun 17, 2026
Measured gap98.30 €Jun 17, 2026 / Dec 31, 2025
The gap, the discount59.8 %Jun 17, 2026 / Dec 31, 2025

The trajectory

Long series

Twelve financial years read from the company's own published year-ends, rebased to 100. Every point carries its date, its source and its status; what is missing stays visible as missing.

  • MSCI ACWI, world index (market context, not the company's performance)exact series153 annual year-ends out of 153
  • Net asset value per share level (not a performance)exact series35 annual year-ends out of 35

Series not shown, and why

  • Shareholder return, dividends reinvestedfewer than two annual year-ends
  • Net asset value, total returndistributions not loaded across the whole window
  • Investable comparison pointinvestable comparison point not yet legally available
Read the series as a table

The same content as the figure, reachable by keyboard and without hovering.

Read the series as a table
Year-endSeriesIndex, base 100Published levelProvenance
2013-04-30MSCI ACWI, world index (market context, not the company's performance)100.052.22Published by the company
2013-05-31MSCI ACWI, world index (market context, not the company's performance)99.852.12Published by the company
2013-06-30MSCI ACWI, world index (market context, not the company's performance)95.749.96Published by the company
2013-07-31MSCI ACWI, world index (market context, not the company's performance)100.252.33Published by the company
2013-08-31MSCI ACWI, world index (market context, not the company's performance)98.151.22Published by the company
2013-09-30MSCI ACWI, world index (market context, not the company's performance)103.153.86Published by the company
2013-10-31MSCI ACWI, world index (market context, not the company's performance)107.456.06Published by the company
2013-11-30MSCI ACWI, world index (market context, not the company's performance)109.056.91Published by the company
2013-12-31MSCI ACWI, world index (market context, not the company's performance)109.957.41Published by the company
2014-01-31MSCI ACWI, world index (market context, not the company's performance)105.555.08Published by the company
2014-02-28MSCI ACWI, world index (market context, not the company's performance)110.757.79Published by the company
2014-03-31MSCI ACWI, world index (market context, not the company's performance)111.258.08Published by the company
2014-04-30MSCI ACWI, world index (market context, not the company's performance)112.458.68Published by the company
2014-05-30MSCI ACWI, world index (market context, not the company's performance)114.859.97Published by the company
2014-06-30MSCI ACWI, world index (market context, not the company's performance)115.460.28Published by the company
2014-07-31MSCI ACWI, world index (market context, not the company's performance)114.059.53Published by the company
2014-08-29MSCI ACWI, world index (market context, not the company's performance)116.560.85Published by the company
2014-09-30MSCI ACWI, world index (market context, not the company's performance)112.858.92Published by the company
2014-10-31MSCI ACWI, world index (market context, not the company's performance)113.759.37Published by the company
2014-11-28MSCI ACWI, world index (market context, not the company's performance)115.760.41Published by the company
2014-12-31MSCI ACWI, world index (market context, not the company's performance)112.558.75Published by the company
2015-01-30MSCI ACWI, world index (market context, not the company's performance)110.857.87Published by the company
2015-02-27MSCI ACWI, world index (market context, not the company's performance)116.961.05Published by the company
2015-03-31MSCI ACWI, world index (market context, not the company's performance)115.160.11Published by the company
2015-04-30MSCI ACWI, world index (market context, not the company's performance)118.461.82Published by the company
2015-05-29MSCI ACWI, world index (market context, not the company's performance)118.161.68Published by the company
2015-06-30MSCI ACWI, world index (market context, not the company's performance)114.059.53Published by the company
2015-07-31MSCI ACWI, world index (market context, not the company's performance)115.060.04Published by the company
2015-08-31MSCI ACWI, world index (market context, not the company's performance)107.055.87Published by the company
2015-09-30MSCI ACWI, world index (market context, not the company's performance)103.253.89Published by the company
2015-10-30MSCI ACWI, world index (market context, not the company's performance)111.558.21Published by the company
2015-11-30MSCI ACWI, world index (market context, not the company's performance)110.657.73Published by the company
2015-12-31MSCI ACWI, world index (market context, not the company's performance)107.255.96Published by the company
2016-01-29MSCI ACWI, world index (market context, not the company's performance)100.952.69Published by the company
2016-02-29MSCI ACWI, world index (market context, not the company's performance)100.252.34Published by the company
2016-03-31MSCI ACWI, world index (market context, not the company's performance)107.656.20Published by the company
2016-04-29MSCI ACWI, world index (market context, not the company's performance)109.257.04Published by the company
2016-05-31MSCI ACWI, world index (market context, not the company's performance)109.357.09Published by the company
2016-06-30MSCI ACWI, world index (market context, not the company's performance)107.456.07Published by the company
2016-07-29MSCI ACWI, world index (market context, not the company's performance)111.958.43Published by the company
2016-08-31MSCI ACWI, world index (market context, not the company's performance)112.358.63Published by the company
2016-09-30MSCI ACWI, world index (market context, not the company's performance)112.958.98Published by the company
2016-10-31MSCI ACWI, world index (market context, not the company's performance)111.158.00Published by the company
2016-11-30MSCI ACWI, world index (market context, not the company's performance)112.058.50Published by the company
2016-12-30MSCI ACWI, world index (market context, not the company's performance)113.459.22Published by the company
2017-01-31MSCI ACWI, world index (market context, not the company's performance)116.460.81Published by the company
2017-02-28MSCI ACWI, world index (market context, not the company's performance)119.762.50Published by the company
2017-03-31MSCI ACWI, world index (market context, not the company's performance)121.263.27Published by the company
2017-04-28MSCI ACWI, world index (market context, not the company's performance)123.164.26Published by the company
2017-05-31MSCI ACWI, world index (market context, not the company's performance)125.965.77Published by the company
2017-06-30MSCI ACWI, world index (market context, not the company's performance)125.165.34Published by the company
2017-07-31MSCI ACWI, world index (market context, not the company's performance)128.667.16Published by the company
2017-08-31MSCI ACWI, world index (market context, not the company's performance)129.167.43Published by the company
2017-09-29MSCI ACWI, world index (market context, not the company's performance)131.768.78Published by the company
2017-10-31MSCI ACWI, world index (market context, not the company's performance)134.570.22Published by the company
2017-11-30MSCI ACWI, world index (market context, not the company's performance)137.271.62Published by the company
2017-12-29MSCI ACWI, world index (market context, not the company's performance)138.272.15Published by the company
2018-01-31MSCI ACWI, world index (market context, not the company's performance)146.076.23Published by the company
2018-02-28MSCI ACWI, world index (market context, not the company's performance)139.973.08Published by the company
2018-03-29MSCI ACWI, world index (market context, not the company's performance)136.871.43Published by the company
2018-04-30MSCI ACWI, world index (market context, not the company's performance)138.272.17Published by the company
2018-05-31MSCI ACWI, world index (market context, not the company's performance)138.572.32Published by the company
2018-06-29MSCI ACWI, world index (market context, not the company's performance)136.371.16Published by the company
2018-07-31MSCI ACWI, world index (market context, not the company's performance)140.473.31Published by the company
2018-08-31MSCI ACWI, world index (market context, not the company's performance)141.673.93Published by the company
2018-09-28MSCI ACWI, world index (market context, not the company's performance)142.274.28Published by the company
2018-10-31MSCI ACWI, world index (market context, not the company's performance)131.768.75Published by the company
2018-11-30MSCI ACWI, world index (market context, not the company's performance)133.669.74Published by the company
2018-12-31MSCI ACWI, world index (market context, not the company's performance)122.964.19Published by the company
2019-01-31MSCI ACWI, world index (market context, not the company's performance)132.769.30Published by the company
2019-02-28MSCI ACWI, world index (market context, not the company's performance)136.371.15Published by the company
2019-03-29MSCI ACWI, world index (market context, not the company's performance)138.072.05Published by the company
2019-04-30MSCI ACWI, world index (market context, not the company's performance)142.674.49Published by the company
2019-05-31MSCI ACWI, world index (market context, not the company's performance)134.270.06Published by the company
2019-06-28MSCI ACWI, world index (market context, not the company's performance)141.273.71Published by the company
2019-07-31MSCI ACWI, world index (market context, not the company's performance)141.673.94Published by the company
2019-08-30MSCI ACWI, world index (market context, not the company's performance)138.372.22Published by the company
2019-09-30MSCI ACWI, world index (market context, not the company's performance)141.273.73Published by the company
2019-10-31MSCI ACWI, world index (market context, not the company's performance)145.175.75Published by the company
2019-11-29MSCI ACWI, world index (market context, not the company's performance)148.677.58Published by the company
2019-12-31MSCI ACWI, world index (market context, not the company's performance)152.079.36Published by the company
2020-01-31MSCI ACWI, world index (market context, not the company's performance)150.278.46Published by the company
2020-02-28MSCI ACWI, world index (market context, not the company's performance)138.172.13Published by the company
2020-03-31MSCI ACWI, world index (market context, not the company's performance)119.562.40Published by the company
2020-04-30MSCI ACWI, world index (market context, not the company's performance)132.269.03Published by the company
2020-05-29MSCI ACWI, world index (market context, not the company's performance)138.272.16Published by the company
2020-06-30MSCI ACWI, world index (market context, not the company's performance)141.473.83Published by the company
2020-07-31MSCI ACWI, world index (market context, not the company's performance)148.977.73Published by the company
2020-08-31MSCI ACWI, world index (market context, not the company's performance)158.082.50Published by the company
2020-09-30MSCI ACWI, world index (market context, not the company's performance)152.979.84Published by the company
2020-10-30MSCI ACWI, world index (market context, not the company's performance)149.277.90Published by the company
2020-11-30MSCI ACWI, world index (market context, not the company's performance)167.687.52Published by the company
2020-12-31MSCI ACWI, world index (market context, not the company's performance)174.090.88Published by the company
2021-01-29MSCI ACWI, world index (market context, not the company's performance)173.290.47Published by the company
2021-02-26MSCI ACWI, world index (market context, not the company's performance)177.292.54Published by the company
2021-03-31MSCI ACWI, world index (market context, not the company's performance)182.095.04Published by the company
2021-04-30MSCI ACWI, world index (market context, not the company's performance)189.999.16Published by the company
2021-05-28MSCI ACWI, world index (market context, not the company's performance)192.8100.66Published by the company
2021-06-30MSCI ACWI, world index (market context, not the company's performance)194.0101.29Published by the company
2021-07-30MSCI ACWI, world index (market context, not the company's performance)195.3101.96Published by the company
2021-08-31MSCI ACWI, world index (market context, not the company's performance)199.9104.40Published by the company
2021-09-30MSCI ACWI, world index (market context, not the company's performance)191.599.98Published by the company
2021-10-29MSCI ACWI, world index (market context, not the company's performance)201.6105.27Published by the company
2021-11-30MSCI ACWI, world index (market context, not the company's performance)196.8102.79Published by the company
2021-12-31MSCI ACWI, world index (market context, not the company's performance)202.4105.71Published by the company
2022-01-31MSCI ACWI, world index (market context, not the company's performance)193.4100.98Published by the company
2022-02-28MSCI ACWI, world index (market context, not the company's performance)187.397.82Published by the company
2022-03-31MSCI ACWI, world index (market context, not the company's performance)191.099.74Published by the company
2022-04-29MSCI ACWI, world index (market context, not the company's performance)175.791.76Published by the company
2022-05-31MSCI ACWI, world index (market context, not the company's performance)176.692.21Published by the company
2022-06-30MSCI ACWI, world index (market context, not the company's performance)160.583.81Published by the company
2022-07-29MSCI ACWI, world index (market context, not the company's performance)171.789.65Published by the company
2022-08-31MSCI ACWI, world index (market context, not the company's performance)164.786.02Published by the company
2022-09-30MSCI ACWI, world index (market context, not the company's performance)149.077.81Published by the company
2022-10-31MSCI ACWI, world index (market context, not the company's performance)158.282.62Published by the company
2022-11-30MSCI ACWI, world index (market context, not the company's performance)171.789.65Published by the company
2022-12-30MSCI ACWI, world index (market context, not the company's performance)162.684.93Published by the company
2023-01-31MSCI ACWI, world index (market context, not the company's performance)174.691.20Published by the company
2023-02-28MSCI ACWI, world index (market context, not the company's performance)169.188.32Published by the company
2023-03-31MSCI ACWI, world index (market context, not the company's performance)174.791.22Published by the company
2023-04-28MSCI ACWI, world index (market context, not the company's performance)177.392.57Published by the company
2023-05-31MSCI ACWI, world index (market context, not the company's performance)175.491.59Published by the company
2023-06-30MSCI ACWI, world index (market context, not the company's performance)183.795.92Published by the company
2023-07-31MSCI ACWI, world index (market context, not the company's performance)190.299.30Published by the company
2023-08-31MSCI ACWI, world index (market context, not the company's performance)184.896.48Published by the company
2023-09-29MSCI ACWI, world index (market context, not the company's performance)177.092.44Published by the company
2023-10-31MSCI ACWI, world index (market context, not the company's performance)172.289.93Published by the company
2023-11-30MSCI ACWI, world index (market context, not the company's performance)187.898.05Published by the company
2023-12-29MSCI ACWI, world index (market context, not the company's performance)194.9101.77Published by the company
2024-01-31MSCI ACWI, world index (market context, not the company's performance)195.5102.11Published by the company
2024-02-29MSCI ACWI, world index (market context, not the company's performance)204.4106.76Published by the company
2024-03-31MSCI ACWI, world index (market context, not the company's performance)210.9110.12Published by the company
2024-04-30MSCI ACWI, world index (market context, not the company's performance)203.4106.24Published by the company
2024-05-31MSCI ACWI, world index (market context, not the company's performance)212.6111.01Published by the company
2024-06-28MSCI ACWI, world index (market context, not the company's performance)215.1112.31Published by the company
2024-07-31MSCI ACWI, world index (market context, not the company's performance)218.6114.16Published by the company
2024-08-30MSCI ACWI, world index (market context, not the company's performance)224.1117.05Published by the company
2024-09-30MSCI ACWI, world index (market context, not the company's performance)229.1119.61Published by the company
2024-10-31MSCI ACWI, world index (market context, not the company's performance)224.1117.01Published by the company
2024-11-29MSCI ACWI, world index (market context, not the company's performance)232.9121.62Published by the company
2024-12-31MSCI ACWI, world index (market context, not the company's performance)224.9117.45Published by the company
2025-01-31MSCI ACWI, world index (market context, not the company's performance)232.3121.31Published by the company
2025-02-28MSCI ACWI, world index (market context, not the company's performance)231.5120.88Published by the company
2025-03-31MSCI ACWI, world index (market context, not the company's performance)222.7116.28Published by the company
2025-04-30MSCI ACWI, world index (market context, not the company's performance)224.4117.16Published by the company
2025-05-30MSCI ACWI, world index (market context, not the company's performance)237.2123.86Published by the company
2025-06-30MSCI ACWI, world index (market context, not the company's performance)246.3128.62Published by the company
2025-07-31MSCI ACWI, world index (market context, not the company's performance)248.8129.93Published by the company
2025-08-29MSCI ACWI, world index (market context, not the company's performance)255.5133.41Published by the company
2025-09-30MSCI ACWI, world index (market context, not the company's performance)265.0138.36Published by the company
2025-10-31MSCI ACWI, world index (market context, not the company's performance)270.6141.31Published by the company
2025-11-28MSCI ACWI, world index (market context, not the company's performance)270.7141.37Published by the company
2025-12-31MSCI ACWI, world index (market context, not the company's performance)270.9141.45Published by the company
2013-03-31Net asset value per share level (not a performance)100.034.78Published by the company
2013-06-30Net asset value per share level (not a performance)102.035.47Published by the company
2013-09-30Net asset value per share level (not a performance)109.438.04Published by the company
2013-12-31Net asset value per share level (not a performance)105.736.77Published by the company
2014-03-31Net asset value per share level (not a performance)117.940.99Published by the company
2014-06-30Net asset value per share level (not a performance)108.637.77Published by the company
2014-09-30Net asset value per share level (not a performance)106.236.93Published by the company
2014-12-31Net asset value per share level (not a performance)121.142.12Published by the company
2015-03-31Net asset value per share level (not a performance)158.355.04Published by the company
2015-06-30Net asset value per share level (not a performance)152.953.18Published by the company
2015-09-30Net asset value per share level (not a performance)132.446.06Published by the company
2015-12-31Net asset value per share level (not a performance)146.350.90Published by the company
2016-03-31Net asset value per share level (not a performance)129.845.15Published by the company
2016-06-30Net asset value per share level (not a performance)123.642.98Published by the company
2016-09-30Net asset value per share level (not a performance)128.944.84Published by the company
2016-12-31Net asset value per share level (not a performance)165.757.64Published by the company
2017-06-30Net asset value per share level (not a performance)165.757.63Published by the company
2017-12-31Net asset value per share level (not a performance)228.579.48Published by the company
2018-06-30Net asset value per share level (not a performance)244.785.09Published by the company
2018-12-31Net asset value per share level (not a performance)206.771.89Published by the company
2019-06-30Net asset value per share level (not a performance)255.388.80Published by the company
2019-12-31Net asset value per share level (not a performance)283.598.60Published by the company
2020-06-30Net asset value per share level (not a performance)227.979.25Published by the company
2020-12-31Net asset value per share level (not a performance)293.5102.08Published by the company
2021-06-30Net asset value per share level (not a performance)330.3114.89Published by the company
2021-12-31Net asset value per share level (not a performance)380.7132.41Published by the company
2022-06-30Net asset value per share level (not a performance)314.6109.41Published by the company
2022-12-31Net asset value per share level (not a performance)351.8122.34Published by the company
2023-06-30Net asset value per share level (not a performance)431.9150.21Published by the company
2023-12-31Net asset value per share level (not a performance)466.8162.36Published by the company
2024-01-01Net asset value per share level (not a performance)471.6164.02Published by the company
2024-06-30Net asset value per share level (not a performance)513.1178.46Published by the company
2024-12-31Net asset value per share level (not a performance)514.0178.78Published by the company
2025-06-30Net asset value per share level (not a performance)518.7180.42Published by the company
2025-12-31Net asset value per share level (not a performance)472.7164.40Published by the company
Engine scope of validity
  • Share splits and reverse splitsnot yet covered
  • Special dividendshandled
  • Distributions in sharesnot yet covered
  • Subscription rightsnot yet covered
  • Share buybacks and cancellationshandled
  • Spin-offsnot yet covered
  • Change of listing currencyrefused
  • Change of share classnot yet covered
  • Change in the share count used as denominatorhandled
  • Withholding tax, fees, gross versus netrefused

Series source: Exor, actif net publie par arrete depuis le 01/03/2009 ; piece archivee `2026-08-09_exor-historical-nav-since-2009.xlsx`

Embedded copy derived from entities/OPL/knowledge/companies/exor/serie-longue.md, fingerprint f097eac8b9986f55, latest year-end 2025-12-31.

The share price

Market

The share price as it forms on the market. Read it alongside the published net asset value above.

Net asset value and price over time

History

Net asset value per share and the price, year after year, then the gap between them. Where the company publishes its own discount, that is what appears; where it stays silent, we compute it from its two published figures, and every point says which it is.

2022202320242025
Net asset value per shareMarket price

Hover the curve to read the value, the date and the discount published by the company. Public, dated figures.

Net asset value and price for Exor N.V. by date
DateNet asset value per shareMarket pricePublished discount
Dec 31, 2022123.60 €
Dec 31, 2023164.00 €
Dec 31, 2024178.80 €
Dec 31, 2025164.40 €66.10 €Discount 59.8 %
Dec 31, 2025164.40 €

Method rating

Opulion Quality Review

OQR rating in preparation: the method is published, and this case's rating will be added after review. No rating is shown until it is established.

Read the method

Sources

Public and dated
Important:

Analysis based exclusively on publicly available information for educational purposes (courtesy translation of the French original). It does not constitute personalised investment advice within the meaning of MiFID II. The Opulion score is a framework for reading the quality and the readability of a file, not a recommendation to buy, sell or hold, nor a forecast. All investment carries risk, including the loss of capital. Past performance is not indicative of future results.

Our publications

What we have written on this company

The in-depth analyses, the notes and the news feed attached to this company. Sourced, dated, never advice.

See the whole journal