EN DE

Verve Group (M8G) Fair Value & Analysis

Technology · SE · Market cap 2.8B SEK

VG Verve Group M8G · ST
Pricekr 14.69
Fair Valuekr 2.29
Upside-84.4%
Quality40/100
Watch Verve Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 12.9% net margin
Moderate debt · generates free cash flow
Ranks above peers (9/13)
Moderate moat 48/100
Evidence: High Range kr 1.52 – kr 3.21 Share as image

Fair value as of: Jul 16, 2026

From 22 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from kr 2.69 to kr 2.29 (−14.9%) since Jun 24, 2026. Share price −10.2% over the past month.

Below-average quality, and screening another 84% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 3.21). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (kr 1.52 to kr 3.21) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 66.35 kr 9.35 Fair Value kr 2.29 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range kr 9.35 – kr 66.35 · fair‑value band kr 1.52 – kr 3.21 · the kr 14.69 price screens above the kr 2.29 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Verve Group (M8G) currently trades at kr 14.69, while our model-based Fair Value estimate is kr 2.29, implying the stock looks roughly 84.4% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Verve Group generated revenue of 361M SEK at a net margin of 12.9%. Revenue grew 17.5% year over year. It earns a return on equity of 13.6%. Net debt stands at 438M SEK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 1.52 (bear case) to kr 3.21 (bull case); at kr 14.69, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 61% below its 52-week high and 23% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -84%, M8G screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF kr 5.58 80
Rev-Margin DCF kr 14.17 kr 55.68 kr 141.98 74
ROIC Compounder kr 11.45 kr 17.60 kr 22.90 72
All 22 models by family
DCF Models
FCF DCF kr 6.30 38
Owner Earnings kr 4.58 kr 40.22 31
5Y Revenue Exit kr 9.73 kr 45.37 kr 120.51 39
5Y EBITDA Exit kr 37.07 kr 100.62 kr 225.71 41
10Y Revenue Exit kr 0.2863 kr 52.53 kr 91.46 36
10Y EBITDA Exit kr 21.76 kr 109.92 kr 272.65 37
Earnings-Based
Graham-Dodd kr 0.2863 kr 2.29 kr 3.29 54
Lynch FV kr 1.29 kr 1.72 kr 2.29 50
PEG = 1.0 kr 1.29 kr 1.72 kr 2.29 46
EPV kr 11.45 kr 17.60 kr 22.90 59
Multiples
P/E Multiple kr 0.7156 kr 1.00 kr 1.29 63
P/S Multiple kr 0.5725 kr 0.8588 kr 1.00 58
P/B Multiple kr 0.5725 kr 0.8588 kr 1.00 55
EV/EBIT kr 36.78 kr 58.25 kr 79.72 53
EV/EBITDA kr 55.96 kr 83.73 kr 111.64 54
EV/Revenue kr 15.89 kr 34.49 kr 53.10 43
Asset-Based
NCAV (Graham) kr 15.17 kr 20.32 kr 30.20 50
Growth DCF
Growth DCF kr 5.58 80
Rev-Margin DCF kr 14.17 kr 55.68 kr 141.98 74
Economic Profit
Residual Income kr 19.89 kr 17.89 kr 11.88 61
ROIC Compounder kr 11.45 kr 17.60 kr 22.90 72
Growth Earnings
Growth-Adj P/E kr 1.57 kr 2.29 kr 2.86 68

Widest divergence: Growth DCF (kr 55.68) versus Multiples (kr 1.00). Highest evidence: Growth DCF (80).

Notify me when M8G reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 361M SEK
Revenue growth (YoY) +17.5%
Net margin 12.9%
Return on equity 13.6%
Free cash flow 9.2M SEK FY2025
P/E ratio 6.1
More key figures
Operating margin 12.7%
EPS (TTM) kr 2.91
EPS growth (YoY) -26.2%
Net debt 438M SEK FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 39 · Market factors (momentum, volatility) 17

Profitability 19
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 39
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 24
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Verve Group SE operates a software platform for the automated buying and selling of digital advertising space in North America and Europe. It operates in two segments, Demand Side Platforms (DSP) and Supply Side Platforms (SSP).

Full company description

Verve Group SE operates a software platform for the automated buying and selling of digital advertising space in North America and Europe. It operates in two segments, Demand Side Platforms (DSP) and Supply Side Platforms (SSP). The DSP segment enables advertisers to create, manage, and optimize data-driven digital advertising campaigns across various relevant ad formats and channels, and devices. The SSP segment helps third party publishers and its own games studios to monetize their ad inventory/ad spaces while keeping full control over it. It also owns and operates a portfolio of games; and offers a suite of AI-driven products, including ATOM, Moments.AI, and ML-Driven Optimization for SKAN to advertisers and publishers. The company was formerly known as MGI - Media and Games Invest SE and changed its name to Verve Group SE in June 2024. Verve Group SE was founded in 2000 and is based in Stockholm, Sweden.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Verve Group reported revenue of kr 551M in FY2025 versus kr 252M in FY2021, a compound +21.6%/yr. Reported net income was kr 695K in FY2025, compounding −54.4%/yr from FY2021.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
551M SEK
Latest YoY
+26.1%
Avg. growth/yr (3Y) 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.
+19.3%
Avg. growth/yr (5Y) 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.
+31.4%
Avg. growth/yr (13Y) 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.
+72.0%
Revenue +21.6%/yr
FY21 kr 252M
FY22 kr 324M
FY23 kr 322M
FY24 kr 437M
FY25 kr 551M
Net income −54.4%/yr
FY21 kr 16.1M
FY22 −kr 20.3M
FY23 kr 46.7M
FY24 kr 28.8M
FY25 kr 695K

M8G screens 84% overvalued. Compare with SAP SE →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Verve Group Fair Value". https://www.fairvalue-calculator.com/stock/M8G

Peer Group

Software - Application · 709 stocks

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.

Quality Score 40 · Bottom 25%
Fair Value upside −84% · Bottom 25%
Return on equity (TTM) 14% · Above median
Return on assets 2% · Above median
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 13% · Above median
Revenue growth 18% · Above median
Debt / equity 1.12× · Higher than 75% of peers

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 6.1× · Cheaper than 75% of peers
P/B 0.70× · Cheaper than 75% of peers
P/S (TTM) 0.83× · Cheaper than median
P/FCF 32.3× · Pricier than 75% of peers
EV/EBITDA 14.3× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 88 · sector 38
PAST 55 · sector 13
HEALTH 44 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Verve Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is Verve Group (M8G) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 2.29 versus a price of kr 14.69, about −84% (overvalued).
What is the fair value of M8G?
Our model-based fair value for Verve Group is kr 2.29 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 14.69.
What is the quality score of M8G?
Verve Group has a Quality Score of 40/100. 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 revenue of Verve Group (M8G)?
Verve Group reported trailing-twelve-month revenue of about 361M SEK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of M8G?
The net profit margin of Verve Group is about 12.9%, meaning it keeps roughly 12.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Verve Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.