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 2019 | FAIR VALUE | METHOD OF FAIR VALUE EVALUATION | |
KOS | 167.6 | 535.3 | Average of valuations by CIR analysts |
Sogefi | 113.7 | 97.5 | Average stock market values for January 1-31, 2020 |
GEDI | 231.1 | 102.4 | Market price (€ 0.46 per share) |
Total industrial subsidiaries | 512.4 | 735.3 | |
Fixed assets | 18.4 | 54.7 | Appraisal value |
Private equity | 56.1 | 56.1 | Book value |
Other investments | 12.7 | 12.7 | Book value |
Non performing loans | 9.1 | 9,1 | Book value |
Other activities (liabilities) | -3,4 | -3.4 | Book value |
Holding net financial position | 297.3 | 297.3 | Book value |
Holding total assets | 390.2 | 426.6 | |
Total | 902.6 | 1,161.8 | |
NAV per share € | 0.91 | ||
NAV per share (net of treasury shares) € | 0.93 |