PRO DV AG (PDA0) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PRO DV AG €2.91, price €1.98, upside +47.0%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PRO DV AG for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range €1.78 – €3.33 · fair‑value band €1.98 – €4.14 · the €1.98 price screens below the €2.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow PRO DV in your weekly email
Every Wednesday you see whether PRO DV 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.
PRO DV AG operates as an IT consulting company in Germany. The company offers business analysis, architecture consulting, and project and security management services.
Show more
PRO DV AG operates as an IT consulting company in Germany. The company offers business analysis, architecture consulting, and project and security management services. It also provides business process services; identity and access management solutions; business continuity management and information security services; secure modern collaboration; and workforce management services. In addition, the company offers solutions for disaster control, staff, and command, such as civil protection; and TecBOS.Command, a solution for cross-level, professional staff, and management support, including mission tracking, staff communication, mission diary, report management, force and resource management, scheduling, situation map, and others. It serves telecommunications, energy, transportation and traffic, state and administration sectors. The company was founded in 1979 and is based in Dortmund, Germany.
Stock analysis
PRO DV AG (PDA0) currently trades at €1.98, while our model-based Fair Value estimate is €2.91, implying the stock looks roughly 32.0% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €2.76 per share, and 6 of the 7 models we run sit above the €1.98 price.
Bear case: the Asset-Based group reads lowest at €0.5600, and 1 of the 7 models stay below the price. Evidence for this calculation is low.
Scenario range: €1.98 (bear) to €4.14 (bull), the price of €1.98 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 52/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PRO DV AG reported revenue of €4.1M in FY2025 versus €3.3M in FY2021, a compound +5.8%/yr. Reported net income was −€182K in FY2025.
Key figures
Market cap €2.7M · P/S ratio 0.71 · EPS (TTM) €−0.1300 · Net margin −4.4% · Return on equity −14.2% · Return on assets (EBIT) 7.0% · Operating margin 4.1% · Revenue (TTM) €4.1M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 53% fair-value upside, at 47%, PDA0 screens richer than that median.
Fair Value models
Bear €1.98Fair Value €2.91Bull €4.14
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.44/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+9.4%
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.
−0.8%
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.
+6.5%
Start year 2020 (pandemic). Over 10 years: +2.9% a year
Revenue growth 15 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.
+7.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
1.7% (2020) → −4.7% (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
Growth Forecast
Little optimism in the price
The price assumes less 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).
−11.1%
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 −13.0% a year for the price.
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.Information Technology Services · 498 stocks
Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+47% · Above median
Profitability
Return on assets−5% · Bottom 25%
Net margin (TTM)−4% · Bottom 25%
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth25% · Top 25%
Valuation Multiplesvs Information Technology Services median · lower = cheaper
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). "PRO DV AG Fair Value". https://www.fairvalue-calculator.com/stock/PDA0
Frequently asked questions
Is PRO DV AG (PDA0) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of €2.91 versus a price of €1.98, about +47% upside (undervalued).
What is the fair value of PDA0?
Our model-based fair value for PRO DV AG is €2.91 (as of Sep 23, 2026), built from audited fundamentals. The current price: €1.98.
What is the quality score of PDA0?
PRO DV AG has a Quality Score of 52/100. 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 PRO DV AG (PDA0)?
Our model-based price target is the fair value of €2.91 (as of Sep 23, 2026) from 7 valuation models. Cautious scenario €1.98, optimistic scenario €4.14. It is a calculation from audited fundamentals, not an analyst target.
What is the PRO DV AG stock forecast for 2026?
Our models put fair value at €2.91, about +47% upside versus a price of €1.98 (undervalued). Cautious scenario €1.98, optimistic scenario €4.14. The calculation is refreshed regularly with new filings.
What is the revenue of PRO DV AG (PDA0)?
PRO DV AG reported trailing-twelve-month revenue of about €4.1M (latest available figure, as of Sep 23, 2026).
What growth is priced into PRO DV AG (PDA0)?
For today's price to be fair in a discounted-cash-flow model, PRO DV AG would have to grow free cash flow by -11.1 % per year for five years (discount rate 8.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.6 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of PDA0 use?
Our models discount PRO DV AG at 8.3 %: a base by market capitalisation (nano), damped by beta 0.02, country premium for Germany. 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 PRO DV AG that is -11.1 % per year a year over ten years, using the same discount rate (8.3 %) and the same formula as our fair value.
How much growth has PRO DV AG (PDA0) delivered so far?
Over the past 5 years revenue at PRO DV AG grew +6.6 % a year. The price currently implies -11.1 % per year free-cash-flow growth a 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 PRO DV AG (PDA0) growing?
The median revenue growth in the sector is +3.4 % a year. That is the yardstick for the growth priced into PRO DV AG (-11.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PRO DV AG (PDA0)?
The free-cash-flow yield on the price is 9.30 %: that much free cash flow PRO DV AG produces per unit of market value. When it exceeds the discount rate of our models (8.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PRO DV AG (PDA0)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PRO DV AG it is €2.91 per share (as of Sep 23, 2026), against a price of €1.98. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is PRO DV AG stock overvalued or undervalued in 2026?
As of Sep 23, 2026, PDA0 trades below its calculated fair value: price €1.98, fair value €2.91, a gap of about +47% (undervalued). 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 PDA0?
No. The price is what the market pays today (€1.98); the fair value is what the company's own numbers justify (€2.91). For PRO DV AG the two are €0.9300 per share apart. That gap is exactly why we show both numbers side by side.
How much is PRO DV AG worth?
The market values PRO DV AG at about €2.7M (market capitalisation, as of Sep 23, 2026). Per share that is €1.98; our models calculate a fair value of €2.91 per share.
What do the bullish and bearish scenarios say about PDA0?
Our models span a range for PRO DV AG: cautious scenario €1.98, base €2.91, optimistic €4.14 per share (as of Sep 23, 2026, price €1.98). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PRO DV AG (PDA0)?
Balance-sheet figures for PRO DV AG (as of Sep 23, 2026): return on equity −14.2%. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is PDA0 from its 52-week high?
PRO DV AG trades at €1.98, about 26% below its 52-week high of €2.68 and at the low of €1.98 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of €2.91 is for.
Which stocks are comparable to PRO DV AG?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 PRO DV AG stock attractive at the current price?
The data as of Sep 23, 2026: price €1.98, calculated fair value €2.91 (+47%), Quality Score 52/100, from 7 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 PDA0 calculated?
We run PRO DV AG through 7 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €2.91, 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 14.0 % above its aggregate fair value. PRO DV AG currently trades 47 % 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 PRO DV AG (PDA0)?
The closing price on Sep 24, 2026 was €1.98. Our model-based fair value is €2.91, about +47% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PRO DV AG right now?
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (€1.98 to €4.14) leaves room in how you read the outcome.
Where does the earnings growth of PRO DV AG (PDA0) come from?
Earnings per share at PRO DV AG grew +15.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.0 %, EBIT margin +14.9 %, tax rate +0.0 %, residual (interest, one-offs) −6.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of PRO DV AG
How large is the market capitalisation of PRO DV AG (PDA0)?
The market capitalisation of PRO DV AG is €2.7M. 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 PRO DV AG (PDA0)?
The price-to-sales ratio of PRO DV AG is 0.71 (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 PRO DV AG (PDA0)?
Earnings per share at PRO DV AG are €−0.1300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of PRO DV AG (PDA0)?
The net margin of PRO DV AG is −4.4% (fiscal year 2025). 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 PRO DV AG (PDA0)?
The return on equity (ROE) of PRO DV AG is −14.2% (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 PRO DV AG (PDA0)?
On an EBIT basis the return on assets of PRO DV AG is 7.0% (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 PRO DV AG (PDA0)?
The operating margin of PRO DV AG is 4.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PRO DV AG (PDA0)?
Revenue at PRO DV AG is growing +25.2% versus a year earlier (3y avg −0.8%). 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 PRO DV AG (PDA0)?
Earnings per share at PRO DV AG are growing +25.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does PRO DV AG (PDA0) hold?
PRO DV AG holds more cash than debt, €265K net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch PRO DV AG in the live analysis
One click puts PRO DV AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
