Verve Group

Digital Shift And Privacy Trends Will Unlock Global Opportunities

AnalystHighTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

20 Jul 25

AnalystHighTarget's Fair Value

€9.20

76.8% undervalued

10 Sep

€2.13

-38.3%

8.1%

-38.3%

8.1%

You can edit this narrative until Jul 20 9:58 PM. Then, changes will post as Updates.

Author's Valuation

€9.2

76.8% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

€9.2

76.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.65%

Media revenue growth rate

0.10%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.37%

Calculation

€125.21m

Earnings '28

21.76x

PE Ratio '28

€2.72b

Market Cap '28

€2.72b

Market Cap '28

247.71m

No. shares '28

€11.00

Share Price '28

€11.00 Share Price '28

Discounted to 2025 @ 6.53% p.a.

€9.10

Fair Value '25