N. Varveris-Moda Bagno S.A (MODA) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of N. Varveris-Moda Bagno S.A stock €7.32, price €6.60, upside +10.8%, quality 62 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range €0.5097 – €7.40 · fair‑value band €4.89 – €9.51 · the €6.60 price screens below the €7.32 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow N. Varveris-Moda Bagno in your weekly email
Every Wednesday you see whether N. Varveris-Moda Bagno 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.
N. Varveris-Moda Bagno S.A. engages in the retail trade of bathroom and kitchen products in Europe.
Show moreShow less
The company offers bathroom accessories and sanitary ware; tiles; carpets; parquets; kitchen products; office and lighting products; wardrobes; furniture, including beds, chairs and armchairs, sofas, tables, and sideboards and bookcases; household appliances; and other accessories.
It primarily serves hotels, business centers, restaurants, superyachts, etc. through its Moda Bagno and Interni stores. N. Varveris-Moda Bagno S.A. was founded in 1974 and is headquartered in Vrilissia, Greece.
Stock analysis
N. Varveris-Moda Bagno S.A (MODA) currently trades at €6.60, while our model-based Fair Value estimate is €7.32, so the stock looks roughly fairly valued today (gap 9.8%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of €4.04 per share, and 0 of the 26 models we run sit above the €6.60 price.
Bear case: the Economic Profit group reads lowest at €2.01, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: €4.89 (bear) to €9.51 (bull), the price of €6.60 sits inside 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 62/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
N. Varveris-Moda Bagno S.A reported revenue of €34.5M in FY2025 versus €19.2M in FY2021, a compound +15.8%/yr. Reported net income was €4.1M in FY2025, compounding +20.2%/yr from FY2021.
Key figures
Market cap €124M Micro · P/E ratio 24.4 · P/S ratio 3.31 · EPS (TTM) €0.2700 · Dividend yield 1.1% · Net margin 13.1% · Return on equity 17.9% · Return on assets (EBIT) 10.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 11%, MODA screens cheaper than that median.
Fair Value models
Bear€4.89Fair Value €7.32Bull€9.51
Price €6.60 · Upside +10.8%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€0.1715 per share) are deliberately not added.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.
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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+2.4%
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.
+11.5%
Revenue growth 5 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.
+21.1%
Start year 2020 (pandemic). Over 10 years: +8.8% a year
Revenue growth 10 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.
+8.8%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+34.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+32.9%
Dividend (yield on the price)1.1%
Profit margin 2020 to 2025 ⓘ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.5% → 18%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+24.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +22.3% a year for the price.
Compare N. Varveris-Moda Bagno S.A 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.Furnishings, Fixtures & Appliances · 297 stocks
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.
Is N. Varveris-Moda Bagno S.A (MODA) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of €7.32 versus a price of €6.60, about +11% upside (fairly valued).
What is the fair value of MODA?
Our model-based fair value for N. Varveris-Moda Bagno S.A is €7.32 (as of Nov 8, 2026), built from audited fundamentals. The current price: €6.60.
What is the quality score of MODA?
N. Varveris-Moda Bagno S.A has a Quality Score of 62/100. 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 N. Varveris-Moda Bagno S.A (MODA)?
Our model-based price target is the fair value of €7.32 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario €4.89, optimistic scenario €9.51. It is a calculation from audited fundamentals, not an analyst target.
What is the N. Varveris-Moda Bagno S.A stock forecast for 2026?
Our models put fair value at €7.32, about +11% upside versus a price of €6.60 (fairly valued). Cautious scenario €4.89, optimistic scenario €9.51. The calculation is refreshed regularly with new filings.
What is the revenue of N. Varveris-Moda Bagno S.A (MODA)?
N. Varveris-Moda Bagno S.A reported trailing-twelve-month revenue of about €37.8M (latest available figure, as of Nov 8, 2026).
Does N. Varveris-Moda Bagno S.A pay a dividend?
N. Varveris-Moda Bagno S.A currently shows a dividend yield of 1.06% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of N. Varveris-Moda Bagno S.A (MODA) and when is the ex-dividend date?
N. Varveris-Moda Bagno S.A pays a dividend of €0.07 per share a year, a dividend yield of 1.1%. The last ex-dividend date was Oct 19, 2026. The payout ratio is 25.9% of earnings. Free cash flow covers the dividend 3.51 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into N. Varveris-Moda Bagno S.A (MODA)?
For today's price to be fair in a discounted-cash-flow model, N. Varveris-Moda Bagno S.A would have to grow free cash flow by +24.9 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.1 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of MODA use?
Our models discount N. Varveris-Moda Bagno S.A at 13.9 %: a base by market capitalisation (micro), damped by beta 0.46, country premium for Greece. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For N. Varveris-Moda Bagno S.A that is +24.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has N. Varveris-Moda Bagno S.A (MODA) delivered so far?
Over the past 5 years revenue at N. Varveris-Moda Bagno S.A grew +21.1 % a year. The price currently implies free-cash-flow growth of +24.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of N. Varveris-Moda Bagno S.A (MODA) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into N. Varveris-Moda Bagno S.A (+24.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of N. Varveris-Moda Bagno S.A (MODA)?
The free-cash-flow yield on the price is 3.72 %: that much free cash flow N. Varveris-Moda Bagno S.A produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of N. Varveris-Moda Bagno S.A (MODA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For N. Varveris-Moda Bagno S.A it is €7.32 per share (as of Nov 8, 2026), against a price of €6.60. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is N. Varveris-Moda Bagno S.A stock overvalued or undervalued in 2026?
As of Nov 8, 2026, MODA trades below its calculated fair value: price €6.60, fair value €7.32, a gap of about +11% (fairly valued). 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 MODA?
No. The price is what the market pays today (€6.60); the fair value is what the company's own numbers justify (€7.32). For N. Varveris-Moda Bagno S.A the two are €0.7150 per share apart. That gap is exactly why we show both numbers side by side.
How much is N. Varveris-Moda Bagno S.A worth?
The market values N. Varveris-Moda Bagno S.A at about €124M (market capitalisation, as of Nov 8, 2026). Per share that is €6.60; our models calculate a fair value of €7.32 per share.
What do the bullish and bearish scenarios say about MODA?
Our models span a range for N. Varveris-Moda Bagno S.A: cautious scenario €4.89, base €7.32, optimistic €9.51 per share (as of Nov 8, 2026, price €6.60). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MODA?
N. Varveris-Moda Bagno S.A trades at a price-to-earnings ratio of 24.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €7.32 is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 15.6. Other multiples: P/B 4.4, P/S 3.3, EV/EBITDA 18.1.
How solid is the balance sheet of N. Varveris-Moda Bagno S.A (MODA)?
Balance-sheet figures for N. Varveris-Moda Bagno S.A (as of Nov 8, 2026): return on equity 17.9%, debt of 0.04 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is MODA from its 52-week high?
N. Varveris-Moda Bagno S.A trades at €6.60, about 11% below its 52-week high of €7.40 and 26% above the low of €5.24 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of €7.32 is for.
Which stocks are comparable to N. Varveris-Moda Bagno S.A?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 N. Varveris-Moda Bagno S.A stock attractive at the current price?
The data as of Nov 8, 2026: price €6.60, calculated fair value €7.32 (+11%), Quality Score 62/100, from 26 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 MODA calculated?
We run N. Varveris-Moda Bagno S.A through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €7.32 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. N. Varveris-Moda Bagno S.A currently trades 10% below its own fair value, and the market average says nothing about that. 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 N. Varveris-Moda Bagno S.A (MODA)?
The closing price on Nov 9, 2026 was €6.60. Our model-based fair value is €7.32, about +11% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with N. Varveris-Moda Bagno S.A right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (€4.89 to €9.51) leaves room in how you read the outcome.
Key figures of N. Varveris-Moda Bagno S.A
How large is the market capitalisation of N. Varveris-Moda Bagno S.A (MODA)?
The market capitalisation of N. Varveris-Moda Bagno S.A is €124M. 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 N. Varveris-Moda Bagno S.A (MODA)?
The price-to-sales ratio of N. Varveris-Moda Bagno S.A is 3.31 (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 N. Varveris-Moda Bagno S.A (MODA)?
Earnings per share at N. Varveris-Moda Bagno S.A are €0.2700 (price ÷ EPS = P/E 24.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of N. Varveris-Moda Bagno S.A (MODA)?
The dividend yield of N. Varveris-Moda Bagno S.A is 1.1% (payout 25.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of N. Varveris-Moda Bagno S.A (MODA)?
The net margin of N. Varveris-Moda Bagno S.A is 13.1% (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 N. Varveris-Moda Bagno S.A (MODA)?
The return on equity (ROE) of N. Varveris-Moda Bagno S.A is 17.9% (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 N. Varveris-Moda Bagno S.A (MODA)?
On an EBIT basis the return on assets of N. Varveris-Moda Bagno S.A is 10.4% (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 N. Varveris-Moda Bagno S.A (MODA)?
The operating margin of N. Varveris-Moda Bagno S.A is 10.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at N. Varveris-Moda Bagno S.A (MODA)?
Revenue at N. Varveris-Moda Bagno S.A is growing +24.8% versus a year earlier (3y avg +11.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at N. Varveris-Moda Bagno S.A (MODA)?
Earnings per share at N. Varveris-Moda Bagno S.A are growing +743% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does N. Varveris-Moda Bagno S.A (MODA) carry?
The net debt of N. Varveris-Moda Bagno S.A is €2.4M (fiscal year 2023, ≈ 0.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch N. Varveris-Moda Bagno S.A in the live analysis
One click puts N. Varveris-Moda Bagno S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026