EN DE

Verianos SE (VROS) Fair Value & Analysis

Real Estate · DE · Market cap €6.9K

VS Verianos SE VROS · F
Price€0.0005
Fair Value€0.0005
Upside+0.0%
Quality24/100
Watch Verianos SE for free, get notified when fair value or trend changes. Watch for free

Risks

!Weak Growth
!High debt · negative free cash flow
!Trails peers (2/7)
!Narrow moat 9/100
Weak Growth
High debt · negative free cash flow
Trails peers (2/7)
Narrow moat 9/100
Evidence: Low Range €0.0005 – €0.0005 Share as image

Fair value as of: Aug 20, 2026

From 1 valuation models · updated yesterday

Below-average quality, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€1.20 €0.0005 Fair Value €0.0005 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range €0.0005 – €1.20 · the €0.0005 price screens below the €0.0005 fair value. Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

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

Analysis

Verianos SE (VROS) currently trades at €0.0005, while our model-based Fair Value estimate is €0.0005, implying the stock looks roughly 0.0% fairly valued today. The Quality Score stands at 24/100 (below-average quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Trailing-twelve-month revenue stands at €1.8M. Revenue grew 41.5% year over year. It earns a return on equity of -62.9%. Net debt stands at €17.5M. Fundamentals as of Aug 20, 2026

The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 0%, VROS 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
NCAV (Graham) €0.2100 €0.2900 €0.4300 50
All 1 models by family
Asset-Based
NCAV (Graham) €0.2100 €0.2900 €0.4300 50

Notify me when VROS reaches fair value

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

Key figures & financial health

Revenue (TTM) €1.8M
Revenue growth (YoY) +41.5%
Net margin -205%
Return on equity -62.9%
Free cash flow −€4.5M FY2022
Operating margin -127%
More key figures
EPS (TTM) €-0.2700
EPS growth (YoY) -71.3%
Net debt €17.5M FY2022

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 24/100

Of which business quality 25 · Market factors (momentum, volatility) 41

Profitability 2
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 21
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 7
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

Verianos SE, a real estate merchant banking company, provides investment and advisory solutions for family offices, high net worth individuals, institutional investors, financial institutions, and fund managers.

Full company description

Verianos SE, a real estate merchant banking company, provides investment and advisory solutions for family offices, high net worth individuals, institutional investors, financial institutions, and fund managers. It offers product and strategy development services comprising identification of investment opportunities, repositioning of assets and brownfield sites, and user concepts and community development, as well as operates internal innovation lab; investment management services, including structuring of investment vehicles and products, devising of corporate structures, financial/ fund modelling, and controlling and reporting; and capital raising and debt finance services, such as equity and debt, equity placement / capital raising for investment products, financing of assets and portfolios, and financial engineering. The company also provides transaction management services comprising properties and securitized claims, sourcing and acquisition, asset due diligences, and brokerage services; asset management services, such as lease, tenant, contract, and in house asset management; construction management services that includes in house property development, feasibility studies, and obtaining of planning permits, as well as redevelopment and refurbishment of existing properties; and financial and consultancy services. In addition, it engages in the structuring and management of investment products; and active management of the underlying assets. The company was formerly known as Verianos Real Estate AG. Verianos SE was incorporated in 1991 and is headquartered in Cologne, Germany.

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

Revenue & earnings trend

FY2018 – FY2022 · reported fiscal years

Verianos SE reported revenue of €1.5M in FY2022 versus €2.4M in FY2018, a compound −10.6%/yr. Reported net income was −€3.6M in FY2022.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2022)
€1.5M
Latest YoY
+2.1%
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.
−39.1%
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.
−12.6%
Avg. growth/yr (6Y) 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.
−13.1%
Revenue −10.6%/yr
FY18 €2.4M
FY19 €6.7M
FY20 €2.6M
FY21 €1.5M
FY22 €1.5M
Net income
FY18 €1.7M
FY19 −€751K
FY20 −€6.6M
FY21 −€3.0M
FY22 −€3.6M

Watch VROS: get an alert when its fair value changes →

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). "Verianos SE Fair Value". https://www.fairvalue-calculator.com/stock/VROS

Peer Group

Real Estate Services · 538 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 25 · Bottom 25%
Fair Value upside +0% · Above median
Return on assets -6% · Bottom 25%
Operating margin (TTM) -127% · Bottom 25%
Revenue growth 42% · Top 25%
Debt / equity 3.85× · Higher than 75% of peers

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE33 · sector 33
FUTURE100 · sector 10
PAST0 · sector 16
HEALTH0 · sector 84
DIVIDEND0 · sector 59

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 422.00 IDR 1,012 IDR +140%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare Verianos SE with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Discover undervalued stocks

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

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 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 screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Verianos SE (VROS) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of €0.0005 versus a price of €0.0005, about +0% (fairly valued).
What is the fair value of VROS?
Our model-based fair value for Verianos SE is €0.0005 (as of Aug 20, 2026), built from audited fundamentals. The current price: €0.0005.
What is the quality score of VROS?
Verianos SE has a Quality Score of 24/100. 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 Verianos SE (VROS)?
Verianos SE reported trailing-twelve-month revenue of about €1.8M (latest available figure, as of Aug 20, 2026).

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 Verianos SE 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.