European Event-Driven Analyst

Jesus Rodriguez Aguilar

Event-Driven

<ul>
<li>Discounts to NAV of covered holdcos and DLC mainly tightened during June. Coverage of CF Alba is discontinued following delisting. Discounts (30 June): GBL, 36% (vs. 37.9% on 30 May); </li>
<li>Heineken Holding, 14% (vs. 12.5%); Industrivärden C, 10% (vs. 9.6%); Investor B, 12.1% (vs. 9.6%); Porsche Automobile Holding, 28% (vs. 29.5%); Rio DLC 20.9% (vs. 22.2%); Vivendi 44.9% (vs. 47.1%). </li>
<li>What seems interesting (unchanged views): Heineken Holding, vs. Heineken, Porsche SE vs. listed assets and Rio DLC (long RIO LN/short RIO AU).</li>
</ul>


Discounts to NAV of covered holdcos and DLC mainly tightened during June. Coverage of CF Alba is discontinued following delisting. Discounts (30 June): GBL, 36% (vs. 37.9% on 30 May); 
Heineken Holding, 14% (vs. 12.5%); Industrivärden C, 10% (vs. 9.6%); Investor B, 12.1% (vs. 9.6%); Porsche Automobile Holding, 28% (vs. 29.5%); Rio DLC 20.9% (vs. 22.2%); Vivendi 44.9% (vs. 47.1%). 
What seems interesting (unchanged views): Heineken Holding, vs. Heineken, Porsche SE vs. listed assets and Rio DLC (long RIO LN/short RIO AU).


Selected European HoldCos and DLC: June 2025 Report

<ul>
<li>Discounts to NAV of covered holdcos mainly widened during May. Coverage of CF Alba is discontinued following delisting. </li>
<li>Discounts (30 May): GBL, 37.9% (vs 35.3%, 2 May); Heineken Holding, 12.5% (vs. 12.3%); Industrivärden C, 9.6% (vs. 9.1%); Investor B, 9.6% (vs. 5.8%); Porsche Automobile Holding, 29.5% (vs. 29.2%); </li>
<li>Rio DLC 22.2% (vs. 25.8%); Vivendi 45% (vs. 46%).  What seems interesting: Heineken Holding, vs. Heineken, Porsche SE vs. listed assets and Rio DLC (long RIO LN/short RIO AU).</li>
</ul>


Discounts to NAV of covered holdcos mainly widened during May. Coverage of CF Alba is discontinued following delisting. 
Discounts (30 May): GBL, 37.9% (vs 35.3%, 2 May); Heineken Holding, 12.5% (vs. 12.3%); Industrivärden C, 9.6% (vs. 9.1%); Investor B, 9.6% (vs. 5.8%); Porsche Automobile Holding, 29.5% (vs. 29.2%); 
Rio DLC 22.2% (vs. 25.8%); Vivendi 45% (vs. 46%).  What seems interesting: Heineken Holding, vs. Heineken, Porsche SE vs. listed assets and Rio DLC (long RIO LN/short RIO AU).


Selected European HoldCos and DLC: May 2025 Report

<ul>
<li>Discounts to NAV of covered holdcos mainly widened during April. CF Alba was delisted following conclusion of the takeover acceptance period. Discounts: GBL, 35.3% as of 2 May (vs. 37.6%);</li>
<li>Heineken Holding, 12.3% (vs. 11.2%); Industrivärden C, 9.1% (vs. 2.9%); Investor B, 5.8% (vs. 4.2%); Porsche Automobile Holding, 29.2% (vs. 31.9%); Rio DLC 25.8% (vs. 21.7%); Vivendi 40% (vs. 40.1%). </li>
<li>What seems interesting (unchanged views): Porsche SE vs. listed assets and the Rio DLC (long RIO LN/short RIO AU).</li>
</ul>


Discounts to NAV of covered holdcos mainly widened during April. CF Alba was delisted following conclusion of the takeover acceptance period. Discounts: GBL, 35.3% as of 2 May (vs. 37.6%);
Heineken Holding, 12.3% (vs. 11.2%); Industrivärden C, 9.1% (vs. 2.9%); Investor B, 5.8% (vs. 4.2%); Porsche Automobile Holding, 29.2% (vs. 31.9%); Rio DLC 25.8% (vs. 21.7%); Vivendi 40% (vs. 40.1%). 
What seems interesting (unchanged views): Porsche SE vs. listed assets and the Rio DLC (long RIO LN/short RIO AU).


Selected European HoldCos and DLC: April 2025 Report

<ul>
<li>Discounts to NAV of covered holdcos <strong>didn't show a clear trend during March</strong>. Discounts: C.F.Alba, 14.9% as of 31 March (vs 14.1% as of 28 February); GBL, 37.6% (vs. 38.7%);</li>
<li>Heineken Holding, 11.2% (vs. 13%); Industrivärden C, 2.9% (vs. 5.1%); Investor B, 4.2% (vs. 2.3%); Porsche Automobile Holding, 31.9% (vs. 38.1%); Rio DLC 21.7% (vs. 17%). Vivendi 40.1% (vs. 38.7%). </li>
<li>What seems interesting (unchanged views): Porsche SE vs. listed assets and the Rio DLC (long RIO LN/short RIO AU).</li>
</ul>


Discounts to NAV of covered holdcos didn't show a clear trend during March. Discounts: C.F.Alba, 14.9% as of 31 March (vs 14.1% as of 28 February); GBL, 37.6% (vs. 38.7%);
Heineken Holding, 11.2% (vs. 13%); Industrivärden C, 2.9% (vs. 5.1%); Investor B, 4.2% (vs. 2.3%); Porsche Automobile Holding, 31.9% (vs. 38.1%); Rio DLC 21.7% (vs. 17%). Vivendi 40.1% (vs. 38.7%). 
What seems interesting (unchanged views): Porsche SE vs. listed assets and the Rio DLC (long RIO LN/short RIO AU).


Selected European HoldCos and DLC: March 2025 Report, Adding Vivendi

<ul>
<li>NAV of <a href="https://www.smartkarma.com/entities/industrivarden-ab-8f0a0f6c-a595-41f6-a032-9b4820474704" target="_blank" data-smartkarma-citation="entities:43732:1" rel="noopener">Industrivarden (INDUC SS)</a> was c. SEK 160 bn (SEK 370/share) on December 31. NAV increased by 6% during FY 2024. 5-Y total return 78% (OMX30, 64%).</li>
<li>Industrivärden C shares are trading at a 3.9% discount to NAV (vs. 7.4% average for last 5-years). It seems risky to bet on a further discount reduction, rather a reversal.</li>
<li>My target NAV is SEK 171 bn. My TP for the C shares of Industrivärden, assuming a 5% discount to NAV, is SEK 376.5 (4.5% downside).</li>
</ul>


NAV of Industrivarden (INDUC SS) was c. SEK 160 bn (SEK 370/share) on December 31. NAV increased by 6% during FY 2024. 5-Y total return 78% (OMX30, 64%).
Industrivärden C shares are trading at a 3.9% discount to NAV (vs. 7.4% average for last 5-years). It seems risky to bet on a further discount reduction, rather a reversal.
My target NAV is SEK 171 bn. My TP for the C shares of Industrivärden, assuming a 5% discount to NAV, is SEK 376.5 (4.5% downside).


Industrivärden's FY 2024: NAV Evolution, Discount, Target NAV, Replication

Sweden

Industrivarden AB is an investment company.  The Company's holdings consists of a portfolio of listed Nordic industrial companies.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Industrivarden (INDUC SS)

Selected European HoldCos and DLC: June 2025 Report

Discounts to NAV of covered holdcos and DLC mainly tightened during June. What seems interesting (unchanged views): Heineken Holding, Porsche SE...

Jesus Rodriguez Aguilar

Selected European HoldCos and DLC: May 2025 Report

Discounts to NAV of covered holdcos mainly widened during May. Coverage of CF Alba is discontinued following delisting. What seems interesting:...

Jesus Rodriguez Aguilar

Selected European HoldCos and DLC: April 2025 Report

Discounts to NAV of covered holdcos mainly widened during April. CF Alba was delisted following conclusion of the takeover acceptance period.

Jesus Rodriguez Aguilar

Selected European HoldCos and DLC: March 2025 Report, Adding Vivendi

March discounts to NAV of covered holdcos showed no clear trend. Interesting points include Porsche SE vs. listed assets and Rio DLC (long RIO LN...

Jesus Rodriguez Aguilar

Industrivärden's FY 2024: NAV Evolution, Discount, Target NAV, Replication

Industrivarden's NAV increased by 6% in FY 2024, with a target NAV of SEK 171 bn. C shares trading at a 3.9% discount to NAV, TP for C shares at...

Jesus Rodriguez Aguilar

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)

Selected European HoldCos and DLC: June 2025 Report

Discounts to NAV of covered holdcos and DLC mainly tightened during June. What seems interesting (unchanged views): Heineken Holding, Porsche SE...

Jesus Rodriguez Aguilar

Selected European HoldCos and DLC: May 2025 Report

Discounts to NAV of covered holdcos mainly widened during May. Coverage of CF Alba is discontinued following delisting. What seems interesting:...

Jesus Rodriguez Aguilar

Selected European HoldCos and DLC: April 2025 Report

Discounts to NAV of covered holdcos mainly widened during April. CF Alba was delisted following conclusion of the takeover acceptance period.

Jesus Rodriguez Aguilar

Selected European HoldCos and DLC: March 2025 Report, Adding Vivendi

​March discounts to NAV of covered holdcos showed no clear trend. Interesting points include Porsche SE vs. listed assets and Rio DLC (long RIO LN...

Jesus Rodriguez Aguilar

Industrivärden's FY 2024: NAV Evolution, Discount, Target NAV, Replication

​Industrivarden's NAV increased by 6% in FY 2024, with a target NAV of SEK 171 bn. C shares trading at a 3.9% discount to NAV, TP for C shares at...

Jesus Rodriguez Aguilar

March discounts to NAV of covered holdcos showed no clear trend. Interesting points include Porsche SE vs. listed assets and Rio DLC (long RIO LN...

Industrivarden's NAV increased by 6% in FY 2024, with a target NAV of SEK 171 bn. C shares trading at a 3.9% discount to NAV, TP for C shares at...