Verve Group SE (CHIX:VRVD) Intrinsic Value: Projected FCF: €5.82 (As of Sep. 04, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:VRVD Verve Group SE CHIX:VRVD
51 GF Score
Price €1.33
GF Value €2.74
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Verve Group SE Intrinsic Value: Projected FCF?

Verve Group SE CHIX:VRVD 51 Intrinsic Value: Projected FCF is €5.82 as of Sep. 04, 2026. GuruFocus rates CHIX:VRVD with a GF Score™ of 51/100 and a GF Value™ of €2.74 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 1,472 Software companies, Verve Group SE ranks better than 97.21% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-04), Verve Group SE's Intrinsic Value: Projected FCF is €5.82. The stock price of Verve Group SE is €1.334. Therefore, Verve Group SE's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for Verve Group SE's Intrinsic Value: Projected FCF or its related term are showing as below:

CHIX:VRVd' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 0.53   Max: 2.17
Current: 0.23

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Verve Group SE was 2.17. The lowest was 0.23. And the median was 0.53.

CHIX:VRVd's Price-to-Projected-FCF is ranked better than
97.21% of 1472 companies
in the Software industry
Industry Median: 1.44 vs CHIX:VRVd: 0.23

Verve Group SE  (CHIX:VRVd) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Verve Group SE's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.334/4.7141892135212
=0.28

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Verve Group SE Intrinsic Value: Projected FCF Related Terms


Verve Group SE Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Verve Group SE's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Verve Group SE Intrinsic Value: Projected FCF Chart

Verve Group SE Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 4.73

Verve Group SE Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 4.20 4.73 4.82 5.50

CHIX:VRVD vs CRM, SHOP, UBER: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, Verve Group SE's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Verve Group SE Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, Verve Group SE's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Verve Group SE's Price-to-Projected-FCF falls into.


CHIX:VRVD
51GF Score
Verve Group SE CHIX:VRVD
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Verve Group SE Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Verve Group SE's Free Cash Flow(6 year avg) = €58.01.

Verve Group SE's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(11.854592825659*58.0112+430.685*0.8)/218.966
=4.71

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of €5.82 mean?
Verve Group SE (CHIX:VRVD) has a Intrinsic Value: Projected FCF of €5.82 as of Sep. 04, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Verve Group SE and its competitors. According to the industry distribution chart, Verve Group SE ranks #41 out of 1472 companies in the Software industry, placing it in the top 2.8%.
Is Verve Group SE's Intrinsic Value: Projected FCF too high?
Verve Group SE's current Intrinsic Value: Projected FCF is €5.82. Based on the distribution chart, Verve Group SE ranks #41 out of 1472 companies in the Software industry, which is in the top quartile — a strong position relative to peers. Overall, Verve Group SE has a GF Score™ of 51/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Verve Group SE's Intrinsic Value: Projected FCF compare to CRM and SHOP?
According to the Software industry distribution chart, Verve Group SE ranks #41 out of 1472 companies for Intrinsic Value: Projected FCF. This places Verve Group SE in the top 3% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.44. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.44, based on 1,472 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Verve Group SE and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.44 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Verve Group SE's current Intrinsic Value: Projected FCF is €5.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Verve Group SE stock overvalued right now?
Based on GuruFocus' analysis, Verve Group SE (CHIX:VRVD) is currently considered Possible Value Trap. The stock's GF Value™ is €2.74, compared to a current price of €1.33 — trading 51.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is €5.82. Verve Group SE's overall GF Score™ is 51/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Verve Group SE (CHIX:VRVD), the current Intrinsic Value: Projected FCF is €5.82 as of Sep. 04, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Verve Group SE (CHIX:VRVD) Overvalued in 2026?

Based on GuruFocus' analysis, Verve Group SE stock appears to be undervalued. The current stock price of €1.33 is trading 51.3% below its estimated GF Value™ of €2.74. GuruFocus considers Verve Group SE to be Possible Value Trap.

Key valuation signals for CHIX:VRVD:

  • Intrinsic Value: Projected FCF: €5.82
  • GF Value™: €2.74 vs. price of €1.33 (51.3% below fair value)
  • GF Score™: 51/100 with 3 warning signs

No single metric tells the full story. See the CHIX:VRVD stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Verve Group SE Business Description

Other Exchanges VER:SwedenVRV:Germany
Address Humlegardsgatan 19A, Stockholm, SWE, 114 46
Verve Group SE is a advertising technology company. The company operates a fast-growing ad-software platform that matches advertiser demand with publisher ad-supply while improving results through first party data from own games. The company's main operational presence is in North America and Europe. The Company offering an ad software platform that helps advertisers acquire customers via smartphones, computers, connected TV or digital third-party media, and publishers monetize their ad space. The Company distributes through subsidiaries, and trades data, consoles, mobile games and video games, such as distributor, licensees and developers, to consumers and affiliates and provides platforms for such games, conduct media activities for advertisers, publishers and other related platforms.
51GF Score

Get the complete analysis for CHIX:VRVD

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€1.33
Price
€2.74
GF Value