Asset valuation methods.

A . Period-end share price for listed assets

B . Net asset value for unlisted intermediate holding companies

C . Market value

D . Realisable value

E . Appraised value

F . Historical cost

Download the NAV chart in pdf

download

% detention
Valuation (€ million)
% Gross Asset Value
Valuation method
9.3%
1,796
34%
A
Assets (1)
-
1,850
34%
A, B & C
5.1%
83
2%
A
CID (LISI)
25.4%
230
4%
B
5%
334
6%
A
0.8%
442
8%
A
5%
373
7%
A
6.9%
16
0%
A
2.3%
68
1%
A
5.4%
154
3%
A
Non listed assets
-
150
3%
C
Private equity vehicles (2)
-
371
7%
A & D
10.1%
32
1%
A
Private equity funds
-
339
6%
D
Co-investments (3)
-
734
14%
C & D
Real Estate (4)
-
451
9%
A & C
19.8%
91
2%
A
Non listed real estate assets
-
360
7%
C
Other assets (5)
-
63
2%
A & D
Other financial assets & liabilities
-
33
1%
A & D
Cash
-
30
1%
Gross Asset Value
Inv.(1)+(2)+(3)+(4)+(5) = (B)
 
3,292
66%
 
Gross Asset Value
= (A)+(B)
 
5,265
100%
 
Debt (C)
 
793
-
 
Net Asset Value
= (A)+(B)-(C)
 
4,472
-
 
NAV per share
 
179.5