EN DE
Watch VIDINEXT AG for free: we tell you when fair value or trend changes.
Data-driven stock valuation

VIDINEXT AG (VXT) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of VIDINEXT AG stock €0.11, price €0.13, that is 16.7% below the price, quality 41 out of 100. Rating: overvalued. Calculated from audited financials with 2 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Communication Services · Home Switzerland · ISIN CH0557519201

VA VIDINEXT AG logo Thin data Nov 4, 2026

VIDINEXT AG

VXT · XETRA
Expensive, weak quality

Our calculation puts a fair price 17% below what the stock costs today.

Quality 41/100
Fair value €0.1100 · Overvalued
Weak Growth (revenue 3y +1.4 %/yr in EUR)
Loss-making · -14.9% net margin (TTM)
Negative free cash flow
Trails peers (3/11)
Narrow moat 12/100 · thin data
Thin data
⚠ Thinly traded
Watch VIDINEXT AG for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

€0.3940 €0.0275 Fair Value €0.1100 Sep 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.

How to read this chart

60‑month range €0.0275 – €0.3940 · fair‑value band €0.0900 – €0.1300 · the €0.1320 price screens above the €0.1100 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.

Follow VIDINEXT in your weekly email

Every Wednesday you see whether VIDINEXT is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Vidinext AG operates as a media company in Germany and Austria. The company engages in the film licensing; broadcasting of TV channels; and provision of audiotex services. It also operates branded OTT on-demand platforms.

Show moreShow less

The company was formerly known as tmc Content Group AG and changed its name to Vidinext AG in June 2025. Vidinext AG was founded in 1935 and is based in Zug, Switzerland.

Stock analysis

VIDINEXT AG (VXT) currently trades at €0.1320, while our model-based Fair Value estimate is €0.1100, 17% below the price, so the stock looks overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 2 models at a data quality of 96/100, which puts the data coverage at low.

Scenario range: €0.0900 (bear) to €0.1300 (bull), the price of €0.1320 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 41/100 (below-average quality), in the Communication Services sector.

Weak Growth: Revenue growth is weak: less than 2 % a year.

VIDINEXT AG reported revenue of €6.7M in FY2025 versus €7.2M in FY2021, a compound −1.8%/yr. Reported net income was −€1.0M in FY2025.

Key figures

Market cap €5.4M Micro · P/S ratio 0.76 · EPS (TTM) €−0.0200 · Net margin −14.9% · Return on equity −11.1% · Return on assets (EBIT) −11.2% (5-year average) · Operating margin −7.3% · Revenue (TTM) €6.7M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (low confidence).

What moves the price

The share trades about 66% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at −17%, VXT screens richer than that median.

Fair Value models

Bear €0.0900 Fair Value €0.1100 Bull €0.1300
Price €0.1320 · Downside -16.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
EV/EBITDA €0.0900 €0.1100 €0.1300 64
NCAV (Graham) €0.0200 €0.0300 €0.0300 53
All 2 models by family
Multiples
EV/EBITDA €0.0900 €0.1100 €0.1300 64
Asset-Based
NCAV (Graham) €0.0200 €0.0300 €0.0300 53

Open the full fair value analysis →

Quality Score breakdown

Overall quality 41/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 20
How much profit the company makes from its sales and capital
Quality Growth 40
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 61
Debt, balance sheet and risk of trouble
Investment 67
Does it invest with discipline instead of growing at any price?
Low Volatility 34
How calm the share price moves, does not count
Price momentum 13
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 7
Distance to the 52-week high, does not count
New shares 82
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 8/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+1.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.4%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−16.0% (2021) → −13.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

VXT screens overvalued: fair value 17% below the price. Compare with Netflix, Inc →

Compare VIDINEXT AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 221 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 41 · Below median
Fair Value upside −16.7% · Below median
Profitability
Return on assets −9.1% · Bottom 25%
Net margin (12 months) −14.9% · Bottom 25%
Operating margin (12 months) −7.3% · Below median
Growth and dividend
Revenue growth (quarter YoY) 6.4% · Above median
Dividend yield (12 months) 0.0% · Bottom 25%

Valuation Multiplesvs Entertainment median · lower = cheaper

P/B 0.63× · Cheapest 25%
P/S (12 months) 0.80× · Cheaper than median
EV/EBITDA 38.3× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)11 · sector 30
FUTURE (revenue growth)32 · sector 22
PAST (return on equity)0 · sector 5
HEALTH (low debt)0 · sector 96
DIVIDEND (yield)0 · sector 46

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Universal Music Group UMG €17.10 €19.56 +14% vs VXT
Fox Corporation FOX $59.50 $65.92 +11% vs VXT
Netflix, Inc NFLX $63.41 $69.75 +10% vs VXT
Formula One Group FWONK $106.33 $112.18 +6% vs VXT
The Walt Disney Company DIS $116.75 $101.07 −13% vs VXT
News Corporation NWS $28.96 $17.05 −41% vs VXT
Roku, Inc ROKU $160.52 $71.66 −55% vs VXT
TKO Group TKO $191.00 $69.66 −64% vs VXT
Warner Music Group WMG $31.30 $10.61 −66% vs VXT
Live Nation Entertainment, Inc LYV $175.25 $47.75 −73% vs VXT

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

VIDINEXT AG: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "VIDINEXT AG Fair Value". https://www.fairvalue-calculator.com/stock/VXT

Frequently asked questions

Is VIDINEXT AG (VXT) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of €0.1100 versus a price of €0.1320, about 17% lower (overvalued).
What is the fair value of VXT?
Our model-based fair value for VIDINEXT AG is €0.1100 (as of Nov 4, 2026), built from audited fundamentals. The current price: €0.1320.
What is the quality score of VXT?
VIDINEXT AG has a Quality Score of 41/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for VIDINEXT AG (VXT)?
Our model-based price target is the fair value of €0.1100 (as of Nov 4, 2026) from 2 valuation models. Cautious scenario €0.0900, optimistic scenario €0.1300. It is a calculation from audited fundamentals, not an analyst target.
What is the VIDINEXT AG stock forecast for 2026?
Our models put fair value at €0.1100, about 17% lower versus a price of €0.1320 (overvalued). Cautious scenario €0.0900, optimistic scenario €0.1300. The calculation is refreshed regularly with new filings.
What is the revenue of VIDINEXT AG (VXT)?
VIDINEXT AG reported trailing-twelve-month revenue of about €6.7M (latest available figure, as of Nov 4, 2026).
What is the intrinsic value of VIDINEXT AG (VXT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For VIDINEXT AG it is €0.1100 per share (as of Nov 4, 2026), against a price of €0.1320. It is the blended result of 2 valuation models in 2 families (Multiples, Asset-Based).
Is VIDINEXT AG stock overvalued or undervalued in 2026?
As of Nov 4, 2026, VXT trades above its calculated fair value: price €0.1320, fair value €0.1100, a gap of about −17% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of VXT?
No. The price is what the market pays today (€0.1320); the fair value is what the company's own numbers justify (€0.1100). For VIDINEXT AG the two are €0.0220 per share apart. That gap is exactly why we show both numbers side by side.
How much is VIDINEXT AG worth?
The market values VIDINEXT AG at about €5.4M (market capitalisation, as of Nov 4, 2026). Per share that is €0.1320; our models calculate a fair value of €0.1100 per share.
What do the bullish and bearish scenarios say about VXT?
Our models span a range for VIDINEXT AG: cautious scenario €0.0900, base €0.1100, optimistic €0.1300 per share (as of Nov 4, 2026, price €0.1320). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of VIDINEXT AG (VXT)?
Balance-sheet figures for VIDINEXT AG (as of Nov 4, 2026): return on equity −11.1%. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is VXT from its 52-week high?
VIDINEXT AG trades at €0.1320, about 66% below its 52-week high of €0.3940 and 26% above the low of €0.1050 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €0.1100 is for.
Which stocks are comparable to VIDINEXT AG?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is VIDINEXT AG stock attractive at the current price?
The data as of Nov 4, 2026: price €0.1320, calculated fair value €0.1100 (−17%), Quality Score 41/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of VXT calculated?
We run VIDINEXT AG through 2 models from 2 families: Multiples, Asset-Based. Every model gets the same audited fundamentals; the fair value of €0.1100 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. VIDINEXT AG itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of VIDINEXT AG (VXT)?
The closing price on Nov 6, 2026 was €0.1320. Our model-based fair value is €0.1100, about 17% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with VIDINEXT AG right now?
Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of VIDINEXT AG

How large is the market capitalisation of VIDINEXT AG (VXT)?
The market capitalisation of VIDINEXT AG is €5.4M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of VIDINEXT AG (VXT)?
The price-to-sales ratio of VIDINEXT AG is 0.76 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of VIDINEXT AG (VXT)?
Earnings per share at VIDINEXT AG are €−0.0200. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of VIDINEXT AG (VXT)?
The net margin of VIDINEXT AG is −14.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of VIDINEXT AG (VXT)?
The return on equity (ROE) of VIDINEXT AG is −11.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of VIDINEXT AG (VXT)?
On an EBIT basis the return on assets of VIDINEXT AG is −11.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of VIDINEXT AG (VXT)?
The operating margin of VIDINEXT AG is −7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at VIDINEXT AG (VXT)?
Revenue at VIDINEXT AG is growing +6.4% versus a year earlier (3y avg +1.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does VIDINEXT AG (VXT) generate?
The free cash flow of VIDINEXT AG is −€5.4M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
Free · no account needed

Watch VIDINEXT AG in the live analysis

One click puts VIDINEXT AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.