Check 35,000+ stocks against 26 valuation models and 37 quality factors

Verve Group SE N (VRV) fair value: what the stock is really worth

As of Sep 24, 2026: fair value of Verve Group SE N €1.01, price €1.09, upside -6.9%, quality 27 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

Fair value above price? No
Good quality? No
Add to watchlist

Technology · DE

VG Thin data Sep 24, 2026

Verve Group SE N

VRV · XETRA

Low PriorityFair Value upside is limited and quality is weak.

·Fair value €1.01 · Fairly valued (−7%)

!Quality 27/100

!Mixed Growth (revenue 5y +29.2 %/yr)

!Loss over the last twelve months · -0.4% net margin (TTM) · fiscal year 2025 0.1%

!Moderate debt · negative free cash flow

!Mixed vs. peers (7/12)

!Narrow moat 26/100

!Evidence only low, so the estimate is less certain

!Weak on valuation: 24 out of 100

26 models, one by oneBear €0.6500 to bull €1.31 Growth analysisrevenue history, year by year Quality 27/100 in detail37 factors, each one shown Compared with its peersrank on every measure, side by side

Watch Verve Group SE N 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 free Pro now: $1 first month

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

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range €0.7800 – €5.99 · fair‑value band €0.6500 – €1.31 · the €1.09 price screens above the €1.01 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Follow Verve Group SE N in your weekly email

Every Wednesday you see whether Verve Group SE N 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

Verve Group SE, a digital media company, engages in the provision of ad-software solutions 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 all relevant ad formats and channels, and devices. This segment also offers advertising services, managing campaigns for advertisers or charges a usage-based fee for the use of the self-serve DSP platform; and products, including ATOM or Moments.AI, and Verve's platform for value-added services which provide targeting solutions to advertisers. 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. This segment also includes its own games studios which provide first-party data and in-game advertising spaces, as well as in game items and subscriptions; and is also involved in buying ad inventory directly from the publisher and selling it to demand side platforms. 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.

Stock analysis

Verve Group SE N (VRV) currently trades at €1.09, while our model-based Fair Value estimate is €1.01, implying the stock looks roughly 7.4% fairly valued today.

Valuation

Bull case: the DCF Models group reads highest at a median of €8.69 per share, and 6 of the 15 models we run sit above the €1.09 price.

Bear case: the Earnings-Based group reads lowest at €0.1200, and 9 of the 15 models stay below the price. Evidence for this calculation is low.

Scenario range: €0.6500 (bear) to €1.31 (bull), the price of €1.09 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 27/100 (below-average quality), in the Technology sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Verve Group SE N reported revenue of €562M in FY2025 versus €253M in FY2021, a compound +22.1%/yr. Reported net income was €709K in FY2025, compounding −54.2%/yr from FY2021.

Key figures

Market cap €283M · P/S ratio 0.46 · Net margin 0.1% · Return on equity −0.6% · Return on assets (EBIT) 3.7% · Operating margin 4.6% · Revenue (TTM) €608M · Revenue growth (YoY) +25.6%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).

What moves the price

The share trades about 55% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Technology peers we cover trades at −14% fair-value upside, at −7%, VRV screens cheaper than that median.

Fair Value models

Bear €0.6500 Fair Value €1.01 Bull €1.31

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.

Highest evidence

EPV €0.6100 €0.9500 €1.24 72

ROIC Compounder €0.6100 €0.9500 €1.24 69

Residual Income €1.32 €1.17 €0.7300 68

All 15 models by family

DCF Models

Owner Earnings €3.19 €8.69 €18.88 67

Earnings-Based

Graham-Dodd €0.0200 €0.1700 €0.2400 61

Lynch FV €0.0900 €0.1200 €0.1600 59

PEG = 1.0 €0.0900 €0.1200 €0.1600 55

EPV €0.6100 €0.9500 €1.24 72

Multiples

P/E Multiple €0.0600 €0.0800 €0.1000 63

P/S Multiple €0.0500 €0.0600 €0.0800 58

P/B Multiple €0.0500 €0.0600 €0.0800 55

EV/EBIT €2.30 €3.70 €5.11 64

EV/EBITDA €3.67 €5.54 €7.41 66

EV/Revenue €1.28 €2.65 €4.02 51

Asset-Based

NCAV (Graham) €1.05 €1.41 €2.11 54

Economic Profit

Residual Income €1.32 €1.17 €0.7300 68

ROIC Compounder €0.6100 €0.9500 €1.24 69

Growth Earnings

Growth-Adj P/E €0.1200 €0.1600 €0.2100 66

Open the full fair value analysis →

Notify me when VRV reaches fair value

Put VRV on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 27/100

Of which business quality 28 · Market factors (momentum, volatility) 15

Profitability 17

Margins and returns on capital today

Quality Growth 47

Are margins and returns improving?

Cashflow 30

Earnings quality: real cash, not paper profit

Fin. Strength 22

Balance sheet, leverage, solvency risk

Investment 66

Disciplined investing over empire-building

Low Volatility 34

Calm price path (market factor)

Momentum 10

Price trend over the last 3–12 months (market factor)

52W Momentum 2

Distance to the 52-week high (market factor)

Net Issuance 0

Share count: buybacks or dilution?

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. 50/100

Revenue is growing, but margins or cash flow do not fully confirm the trend.

Revenue growth 1 year

+29.3%

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.

+22.2%

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.

+29.2%

Start year 2020 (pandemic)

Revenue growth 13 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.

+72.3%

’13

’14

’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. Basis: EBIT basis.

+2.4%

Earnings growth per share plus dividend.

Earnings per share, growth per year+2.4%

Dividend (yield on the price)0.0%

Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−46% vs −24%, slowing

Profit margin 2021 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.4% → 13%

Start year 2020 (pandemic)

Watch VRV, get fair value alerts →

Compare Verve Group SE N with another stock

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

First stock

Second stock

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.Software - Application · 720 stocks

Beats the industry median on 6/10 measures

Overall it ranks above its industry peers.

Valuation

Quality Score 27 · Bottom 25%

Fair Value upside −7% · Below median

Profitability

Return on assets 3% · Above median

Net margin (TTM) 0% · Below median

Operating margin (TTM) 5% · Above median

Growth and dividend

Revenue growth 26% · Top 25%

Balance sheet

Debt / equity 1.13× · Highest 25%

Valuation Multiplesvs Software - Application median · lower = cheaper

P/B 0.76× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.

P/S (TTM) 0.53× · Cheapest 25%

EV/EBITDA 8.1× · Cheapest 25%

PEG 0.16× · Cheapest 25%

Strength profile in five axes (Snowflake)

This stock

Sector peers

VALUE (fair-value potential)24 · sector 25

FUTURE (revenue growth)100 · sector 38

PAST (return on equity)0 · sector 16

HEALTH (low debt)44 · sector 97

DIVIDEND (yield)0 · sector 30

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 Software - Application stocks, each showing price versus our Fair Value estimate.

Stock	Price	Fair Value	vs Fair Value
SAP SE SAP	€184.18	€159.06	−14%
Shopify Inc SHOP	$142.34	$64.36	−55%
Uber Technologies, Inc UBER	$69.89	$104.82	+50%
Salesforce, Inc CRM	$233.28	$344.41	+48%
ServiceNow, Inc NOW	$140.78	$154.86	+10%
Cadence Design Systems, Inc CDNS	$309.09	$225.14	−27%
Snowflake Inc SNOW	$334.81	$75.08	−78%
Datadog, Inc DDOG	$251.49	$32.92	−87%
Adobe Inc ADBE	$238.25	$454.04	+91%
Automatic Data Processing, Inc ADP	$263.68	$177.51	−33%

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued High-Quality Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks

Try a ready-made strategy

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 screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Run the numbers yourself: free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

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.

Verve Group SE N · Fair Value
€1.01 −7%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/VRV" target="_blank" rel="nofollow noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">Verve Group SE N · Fair Value</span><br><b style="font-size:20px">€1.01</b> <span style="color:#e0816f;font-weight:700;font-size:14px">−7%</span></span><span style="font-size:11px;color:var(--fvc-g-mitte);font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

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

Frequently asked questions

Is Verve Group SE N (VRV) overvalued or undervalued?

As of Sep 24, 2026, our model estimates a fair value of €1.01 versus a price of €1.09, about −7% upside (fairly valued).

What is the fair value of VRV?

Our model-based fair value for Verve Group SE N is €1.01 (as of Sep 24, 2026), built from audited fundamentals. The current price: €1.09.

What is the quality score of VRV?

Verve Group SE N has a Quality Score of 27/100. 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 Verve Group SE N (VRV)?

Our model-based price target is the fair value of €1.01 (as of Sep 24, 2026) from 15 valuation models. Cautious scenario €0.6500, optimistic scenario €1.31. It is a calculation from audited fundamentals, not an analyst target.

What is the Verve Group SE N stock forecast for 2026?

Our models put fair value at €1.01, about −7% upside versus a price of €1.09 (fairly valued). Cautious scenario €0.6500, optimistic scenario €1.31. The calculation is refreshed regularly with new filings.

What is the revenue of Verve Group SE N (VRV)?

Verve Group SE N reported trailing-twelve-month revenue of about €608M (latest available figure, as of Sep 24, 2026).

What is the intrinsic value of Verve Group SE N (VRV)?

Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Verve Group SE N it is €1.01 per share (as of Sep 24, 2026), against a price of €1.09. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).

Is Verve Group SE N stock overvalued or undervalued in 2026?

As of Sep 24, 2026, VRV trades above its calculated fair value: price €1.09, fair value €1.01, a gap of about −7% (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 VRV?

No. The price is what the market pays today (€1.09); the fair value is what the company's own numbers justify (€1.01). For Verve Group SE N the two are €0.0750 per share apart. That gap is exactly why we show both numbers side by side.

How much is Verve Group SE N worth?

The market values Verve Group SE N at about €283M (market capitalisation, as of Sep 24, 2026). Per share that is €1.09; our models calculate a fair value of €1.01 per share.

What do the bullish and bearish scenarios say about VRV?

Our models span a range for Verve Group SE N: cautious scenario €0.6500, base €1.01, optimistic €1.31 per share (as of Sep 24, 2026, price €1.09). The range comes from different growth and margin assumptions, not from analyst opinions.

What is the PEG ratio of VRV?

The PEG ratio of Verve Group SE N is 0.16 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.

How solid is the balance sheet of Verve Group SE N (VRV)?

Balance-sheet figures for Verve Group SE N (as of Sep 24, 2026): return on equity −0.6%, debt of 1.13 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.

How far is VRV from its 52-week high?

Verve Group SE N trades at €1.09, about 55% below its 52-week high of €2.42 and 5% above the low of €1.04 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of €1.01 is for.

Which stocks are comparable to Verve Group SE N?

From the same area (Technology) we also value SAP SE, Shopify Inc, Uber Technologies, Inc, Salesforce, Inc, 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 Verve Group SE N stock attractive at the current price?

The data as of Sep 24, 2026: price €1.09, calculated fair value €1.01 (−7%), Quality Score 27/100, from 15 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 VRV calculated?

We run Verve Group SE N through 15 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 €1.01, 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 13.0 % above its aggregate fair value. Verve Group SE N 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 Verve Group SE N (VRV)?

The closing price on Sep 24, 2026 was €1.09. Our model-based fair value is €1.01, about −7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.

What should I pay attention to with Verve Group SE N right now?

The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (€0.6500 to €1.31) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Verve Group SE N

How large is the market capitalisation of Verve Group SE N (VRV)?

The market capitalisation of Verve Group SE N is €283M. 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 Verve Group SE N (VRV)?

The price-to-sales ratio of Verve Group SE N is 0.46 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.

What is the net margin of Verve Group SE N (VRV)?

The net margin of Verve Group SE N is 0.1% (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 Verve Group SE N (VRV)?

The return on equity (ROE) of Verve Group SE N is −0.6% (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 Verve Group SE N (VRV)?

On an EBIT basis the return on assets of Verve Group SE N is 3.7% (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 Verve Group SE N (VRV)?

The operating margin of Verve Group SE N is 4.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.

How fast is revenue growing at Verve Group SE N (VRV)?

Revenue at Verve Group SE N is growing +25.6% versus a year earlier (3y avg +22.2%). 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 Verve Group SE N (VRV)?

Earnings per share at Verve Group SE N are growing −75.7% versus a year earlier. How much earnings per share grew versus a year earlier.

How much free cash flow does Verve Group SE N (VRV) generate?

The free cash flow of Verve Group SE N is −€28.8M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.

How much net debt does Verve Group SE N (VRV) carry?

The net debt of Verve Group SE N is €492M (fiscal year 2025). 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 Verve Group SE N in the live analysis

One click puts Verve Group SE N 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.

Watch for free →

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