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
% 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)
Inv.(1)+(2)+(3)+(4)+(5) = (B)
3,292
66%
Gross Asset Value
= (A)+(B)
= (A)+(B)
5,265
100%
Debt (C)
793
-
Net Asset Value
= (A)+(B)-(C)
= (A)+(B)-(C)
4,472
-
NAV per share
€179.5