Verve Group SE

DB:VRV Stock Report

Market Cap: €732.3m

Verve Group Valuation

Is VRV undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of VRV when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
€13.36
Fair Value
70.7% undervalued intrinsic discount
4
Number of Analysts

Below Fair Value: VRV (€3.92) is trading below our estimate of fair value (€13.36)

Significantly Below Fair Value: VRV is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for VRV?

Key metric: As VRV is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for VRV. This is calculated by dividing VRV's market cap by their current earnings.
What is VRV's PE Ratio?
PE Ratio25.4x
Earnings€28.80m
Market Cap€732.29m

Price to Earnings Ratio vs Peers

How does VRV's PE Ratio compare to its peers?

The above table shows the PE ratio for VRV vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average66.7x
SAX Ströer SE KGaA
20.4x19.13%€2.8b
IFS Infas Holding
161.8xn/a€61.2m
APM ad pepper media International
33.2x14.15%€68.9m
NWO New Work
51.2xn/a€612.6m
VRV Verve Group
25.4x28.72%€732.3m

Price-To-Earnings vs Peers: Insufficient data to calculate VRV's Price-To-Earnings Ratio vs. peers for valuation analysis.

Price to Earnings Ratio vs Industry

How does VRV's PE Ratio compare vs other companies in the European Media Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
VRV 25.4xIndustry Avg. 14.7xNo. of Companies16PE01224364860+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: VRV is expensive based on its Price-To-Earnings Ratio (25.4x) compared to the European Media industry average (14.7x).

Price to Earnings Ratio vs Fair Ratio

What is VRV's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

VRV PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio25.4x
Fair PE Ratio26.9x

Price-To-Earnings vs Fair Ratio: VRV is good value based on its Price-To-Earnings Ratio (25.4x) compared to the estimated Fair Price-To-Earnings Ratio (26.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst VRV forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€3.92
€6.41
+63.43%
17.60%€8.30€5.33n/a4
May ’26€3.35
€6.31
+88.03%
19.53%€8.30€4.93n/a4
Apr ’26€3.17
€6.31
+99.26%
19.53%€8.30€4.93n/a4
Mar ’26€3.84
€4.76
+24.15%
34.21%€6.70€1.68n/a6
Feb ’26€3.27
€4.71
+44.17%
34.58%€6.70€1.68n/a6
Jan ’26€3.15
€4.71
+49.67%
34.58%€6.70€1.68n/a6
Dec ’25€3.39
€4.61
+36.10%
33.75%€6.60€1.68n/a6
Nov ’25€3.81
€4.48
+17.78%
35.27%€6.60€1.68n/a6
Oct ’25€3.45
€4.49
+30.04%
35.19%€6.60€1.68n/a6
Sep ’25€2.99
€4.02
+34.49%
40.23%€6.00€1.68n/a7
Aug ’25€2.65
€3.82
+44.52%
40.56%€6.00€1.68n/a7
Jul ’25€2.07
€3.92
+89.84%
42.21%€6.00€1.68n/a6
Jun ’25€1.69
€3.15
+86.46%
40.15%€4.50€1.43n/a5
May ’25€1.55
€2.89
+86.38%
48.50%€4.50€1.00€3.355
Apr ’25€1.54
€2.85
+85.23%
48.34%€4.50€1.00€3.175
Mar ’25€1.15
€2.56
+122.08%
46.10%€4.05€1.00€3.845
Feb ’25€0.99
€2.56
+157.64%
46.10%€4.05€1.00€3.275
Jan ’25€0.98
€2.62
+166.37%
42.16%€4.05€1.30€3.155
Dec ’24€0.87
€2.61
+199.66%
42.67%€4.05€1.30€3.395
Nov ’24€0.84
€2.94
+250.96%
34.28%€4.05€1.30€3.814
Oct ’24€1.05
€2.94
+178.70%
34.28%€4.05€1.30€3.454
Sep ’24€1.24
€3.65
+195.31%
39.91%€5.30€1.30€2.994
Aug ’24€1.19
€3.65
+206.72%
39.91%€5.30€1.30€2.654
Jul ’24€0.95
€4.33
+354.31%
13.02%€5.30€4.00€2.074
Jun ’24€1.08
€4.35
+303.53%
13.94%€5.40€4.00€1.694
May ’24€1.23
€4.35
+253.08%
13.94%€5.40€4.00€1.554
AnalystConsensusTarget
Consensus Narrative from 4 Analysts
€6.42
Fair Value
38.9% undervalued intrinsic discount
4
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/05/23 06:40
End of Day Share Price 2025/05/23 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Verve Group SE is covered by 14 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Edward JamesBerenberg
Fiona Orford-WilliamsEdison Investment Research
Edward AcklinFirst Berlin Equity Research GmbH