![Verve: Strategic acquisition at an attractive valuation](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/30480c27-470b-43cc-8213-75e88ed69624.png)
Verve
22.5 SEK +5.88%Inderes conducts commissioned research on Verve. See disclaimer.
Verve (Ticker: VER) is a fast-growing, profitable, digital media company that provides AI-driven ad-software solutions. Verve matches global advertiser demand with publisher ad-supply, enhancing results through first-party data from its own content. Aligned with the mission, “Let’s make media better,” the company focuses on enabling better outcomes for brands, agencies, and publishers with responsible advertising solutions, with an emphasis on emerging media channels. Verve’s main operational presence is in North America and Europe. Its shares are listed on the Nasdaq First North Premier Growth Market in Stockholm and the Scale segment of the Frankfurt Stock Exchange. The company has three secured bonds listed on Nasdaq Stockholm and the Frankfurt Stock Exchange Open Market.
Read moreLatest research
Extensive report
Analyst
![Christoffer Jennel Christoffer Jennel](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://content.inderes.se/assets/7703ad88-6445-4612-ba96-438fed0e62ad.png)
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Bodhivas GmbH | 27.7 % | 27.7 % |
Oaktree Capital | 17.7 % | 17.7 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 140.2 | 252.2 | 324.4 | 322.0 | 391.8 | 481.9 | 526.2 | 567.3 |
growth-% | 67.1 % | 79.8 % | 28.7 % | -0.8 % | 21.7 % | 23.0 % | 9.2 % | 7.8 % |
EBITDA | 26.5 | 65.0 | 84.8 | 128.5 | 106.6 | 151.8 | 165.2 | 175.9 |
EBIT (adj.) | 17.5 | 54.9 | 76.6 | 76.9 | 91.5 | 122.3 | 132.4 | 138.1 |
EBIT | 11.0 | 36.8 | 26.6 | 99.0 | 71.2 | 105.3 | 114.8 | 120.5 |
Profit before taxes | 3.9 | 14.9 | -11.3 | 48.9 | 16.0 | 63.3 | 79.6 | 91.4 |
Net income | 3.1 | 16.1 | -20.3 | 46.7 | 14.0 | 47.5 | 59.7 | 68.6 |
EPS (adj.) | 0.11 | 0.24 | 0.19 | 0.15 | 0.20 | 0.35 | 0.41 | 0.46 |
growth-% | 30.5 % | 117.0 % | -21.2 % | -18.4 % | 28.6 % | 73.7 % | 19.8 % | 11.5 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 18.9 % | 25.8 % | 26.1 % | 39.9 % | 27.2 % | 31.5 % | 31.4 % | 31.0 % |
EBIT-% (adj.) | 12.5 % | 21.8 % | 23.6 % | 23.9 % | 23.4 % | 25.4 % | 25.2 % | 24.3 % |
EBIT-% | 7.9 % | 14.6 % | 8.2 % | 30.7 % | 18.2 % | 21.8 % | 21.8 % | 21.2 % |
ROE | 2.2 % | 6.6 % | -6.4 % | 13.8 % | 3.7 % | 11.0 % | 12.3 % | 12.5 % |
ROI | 4.3 % | 7.7 % | 3.7 % | 13.1 % | 9.1 % | 12.9 % | 13.4 % | 13.8 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.07 | 4.42 | 1.72 | 1.05 | 1.98 | 1.98 | 1.98 | 1.98 |
Shares | 117.1 | 149.7 | 159.2 | 159.2 | 186.4 | 186.4 | 186.4 | 186.4 |
Market cap | 242.3 | 661.6 | 273.9 | 167.2 | 369.2 | 369.2 | 369.2 | 369.2 |
Enterprise value | 297.5 | 857.4 | 545.2 | 460.0 | 735.3 | 732.7 | 697.2 | 624.2 |
EV/S | 2.1 | 3.4 | 1.7 | 1.4 | 1.9 | 1.5 | 1.3 | 1.1 |
EV/EBITDA | 11.2 | 13.2 | 6.4 | 3.6 | 6.9 | 4.8 | 4.2 | 3.5 |
EV/EBIT (adj.) | 17.0 | 15.6 | 7.1 | 6.0 | 8.0 | 6.0 | 5.3 | 4.5 |
EV/EBIT | 26.9 | 23.3 | 20.5 | 4.6 | 10.3 | 7.0 | 6.1 | 5.2 |
P/E (adj.) | 18.7 | 18.4 | 9.1 | 6.8 | 10.0 | 5.7 | 4.8 | 4.3 |
P/E | 57.9 | 39.0 | - | 3.6 | 24.4 | 7.8 | 6.2 | 5.4 |
P/B | 1.4 | 2.2 | 0.8 | 0.5 | 0.9 | 0.8 | 0.7 | 0.6 |
P/S | 1.7 | 2.6 | 0.8 | 0.5 | 0.9 | 0.8 | 0.7 | 0.7 |
Dividend yield | ||||||||
Equity ratio | 45.8 % | 32.9 % | 30.8 % | 35.0 % | 37.5 % | 40.9 % | 45.7 % | 51.1 % |
Gearing ratio | 31.2 % | 63.7 % | 84.3 % | 83.1 % | 90.0 % | 80.1 % | 63.8 % | 43.8 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 76.2 | 78.3 | 98.7 | 322.0 | 82.5 | 85.4 | 94.1 | 129.8 | 391.8 |
EBITDA | 20.0 | 63.7 | 27.3 | 128.5 | 20.2 | 22.6 | 23.7 | 40.1 | 106.6 |
EBIT | 12.8 | 55.4 | 19.7 | 99.0 | 12.3 | 14.7 | 15.0 | 29.2 | 71.2 |
Profit before taxes | 0.1 | 42.6 | 5.6 | 48.9 | -1.9 | 0.7 | 1.5 | 15.7 | 16.0 |
Net income | 1.7 | 39.3 | 4.9 | 46.7 | 0.6 | 0.5 | 1.1 | 11.8 | 14.0 |
Login required
This content is only available for logged in users
![Verve: Strategic acquisition at an attractive valuation](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/30480c27-470b-43cc-8213-75e88ed69624.png)
Edison issues report on Verve (VER)
Redeye: Verve Group - Acquisition of Jun Group
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
Verve acquires Jun Group and completes a directed issue
![Verve Group, Pressconference, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/064b3e06-c942-4bbd-8814-06e2d8db5633.png)
Verve Group, Pressconference, 2024
Verve successfully completes a directed issue of 27,108,434 new shares raising proceeds of approximately SEK 450 million
Verve announces intention to carry out a directed share issue
Verve Acquires Jun Group, a Mobile First Digital Advertising Firm, Resulting in Combined, Pro Forma, €447m Revenues and €151m Adj. EBITDA, Reduced Leverage of 2.4x, Updated Mid-Term Financial Targets
EQS-News: MGI – Media and Games Invest SE held its Annual General Meeting
MGI – Media and Games Invest is now Verve
EQS-News: MGI – Media and Games Invest is now Verve
MGI – Media and Games Invest SE held its Annual General Meeting
Stockpicker: Stockpicker interviews MGIs CEO Remco Westermann
MGI – Media and Games Invest SE: Rebranding as “Verve” Planned Subject to Approval by the AGM 2024 - Marking Successful Transformation into a Fast-Growing Digital Media-Company
EQS-News: MGI – Media and Games Invest SE: Rebranding as “Verve” Planned Subject to Approval by the AGM 2024 - Marking Successful Transformation into a Fast-Growing Digital Media-Company
MGI - Media and Games Invest SE: Notice and Agenda of the Annual General Meeting
Edison issues update on MGI – Media and Games Invest (M8G): A strong start to the year
MGI – Media and Games Invest SE Proposal from MGI’s Nomination Committee
EQS-News: MGI – Media and Games Invest SE Proposal from MGI’s Nomination Committee (M8G)
![Navigating effectively in a dynamic market](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/8b316f65-f521-415e-8e2d-fa1481ff27ec.png)