NAV

CIR’s NAV (Net Asset Value) can be estimated applying the sum-of-the-parts methodology, adding the fair value of the company’s assets and its net cash position. The stake in KOS is valued at the average of the valuations attributed to it by analysts following CIR while the stake in the listed industrial subsidiary Sogefi is valued at market prices. The stake in GEDI, which is to be disposed of, is valued at the sale price while real estate properties are attributed their appraisal values and remaining assets their book value.

Net Asset Value

(Millions €)

BOOK VALUE AS OF 30 09 2019FAIR VALUEMETHOD OF FAIR VALUE EVALUATION
KOS167.6535.3Average of valuations by CIR analysts
Sogefi113.797.5Average stock market values for January 1-31, 2020
GEDI231.1102.4Market price (€ 0.46 per share)
Total industrial subsidiaries512.4735.3
Fixed assets18.454.7Appraisal value
Private equity56.156.1Book value
Other investments12.712.7Book value
Non performing loans9.19,1Book value
Other activities (liabilities)-3,4-3.4Book value
Holding net financial position297.3297.3Book value
Holding total assets390.2426.6
Total902.61,161.8
NAV per share €0.91
NAV per share (net of treasury shares) €0.93