EN DE

Verisure plc (VSURE) Fair Value & Analysis

Industrials · SE · Market cap €10.7B

VP Verisure plc VSURE · ST
Price€9.47
Fair Value€12.40
Upside+30.9%
Quality44/100
Watch Verisure plc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -3.9% net margin
Moderate debt · generates free cash flow
Trails peers (4/12)
Narrow moat 29/100
Evidence: Medium Range €8.07 – €16.73 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated yesterday

Share price −6.7% over the past month.

Below-average quality, screening 31% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (44/100). That raises the risk this is a value trap rather than a bargain.
  • A fairly wide model range (€8.07 to €16.73) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (10 months)

€16.52 €8.41 Fair Value €12.40 Oct 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

10‑month range €8.41 – €16.52 · fair‑value band €8.07 – €16.73 · the €9.47 price screens below the €12.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Verisure plc (VSURE) currently trades at €9.47, while our model-based Fair Value estimate is €12.40, implying the stock looks roughly 30.9% undervalued today. The Quality Score stands at 44/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Verisure plc generated revenue of €3.8B at a net margin of -3.9%. Revenue grew 10.8% year over year. It earns a return on equity of -2.0%. Net debt stands at €5.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from €8.07 (bear case) to €16.73 (bull case); at €9.47, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 43% below its 52-week high and 18% above its 52-week low. For context, the median of 10 Industrials peers we cover trades at -3% fair-value upside, at 31%, VSURE screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (€0.2600 to €12.66). Read the values as a conservative anchor, not as a price target.
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
Highest evidence
Growth DCF €2.04 €6.46 80
Rev-Margin DCF €0.2800 €2.65 74
EV/EBITDA €8.33 €12.66 €16.98 54
All 11 models by family
DCF Models
FCF DCF €2.17 €6.88 38
5Y Revenue Exit €0.2900 €2.80 39
5Y EBITDA Exit €4.57 €12.62 €22.58 41
10Y Revenue Exit €0.4800 €3.19 36
10Y EBITDA Exit €2.72 €9.33 €19.19 37
Multiples
EV/EBIT €0.2600 €1.49 53
EV/EBITDA €8.33 €12.66 €16.98 54
EV/Revenue €0.2300 43
Asset-Based
NCAV (Graham) €4.24 €5.68 €8.48 50
Growth DCF
Growth DCF €2.04 €6.46 80
Rev-Margin DCF €0.2800 €2.65 74

Widest divergence: Asset-Based (€5.68) versus Multiples (€0.2600). Highest evidence: Growth DCF (80).

Notify me when VSURE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) €3.8B
Revenue growth (YoY) +10.8%
Net margin -3.9%
Return on equity -2.0%
Free cash flow €335M FY2025
Operating margin 12.0%
More key figures
Net debt €5.1B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 43 · Market factors (momentum, volatility) 24

Profitability 10
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 49
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 86
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Verisure plc provides security services for families and small businesses in Europe and Latin America. It provides professional installation, 24/7 monitoring, expert verification and response, customer care, maintenance, and technical support, as well as protecting against intrusion, burglary, fire, physical attack, theft, life-threatening emergencies, and …

Full company description

Verisure plc provides security services for families and small businesses in Europe and Latin America. It provides professional installation, 24/7 monitoring, expert verification and response, customer care, maintenance, and technical support, as well as protecting against intrusion, burglary, fire, physical attack, theft, life-threatening emergencies, and other hazards. The company was founded in 1988 and is based in London, the United Kingdom. Verisure plc operates as a subsidiary of Aegis Lux 2 Sàrl.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Verisure plc reported revenue of €3.7B in FY2025 versus €2.8B in FY2022, a compound +9.8%/yr. Reported net income was −€256M in FY2025.

Growth Quality 51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
€3.7B
Latest YoY
+9.9%
Avg. growth/yr (3Y) 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.
+9.8%
Revenue +9.8%/yr
FY22 €2.8B
FY23 €3.1B
FY24 €3.4B
FY25 €3.7B
Net income
FY22 −€237M
FY23 −€278M
FY24 −€185M
FY25 −€256M

Watch VSURE: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Verisure plc Fair Value". https://www.fairvalue-calculator.com/stock/VSURE

Peer Group

Security & Protection Services · 113 stocks

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.

Quality Score 44 · Bottom 25%
Fair Value upside +31% · Above median
Return on assets 1% · Below median
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) 12% · Above median
Revenue growth 11% · Above median
Debt / equity 0.55× · Higher than 75% of peers

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/B 1.41× · Cheaper than median
P/S (TTM) 3.22× · Pricier than 75% of peers
P/FCF 36.9× · Pricier than 75% of peers
EV/EBITDA 12.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 75 · sector 31
FUTURE 54 · sector 38
PAST 0 · sector 19
HEALTH 72 · sector 99
DIVIDEND 0 · sector 49

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 360.50 kr 269.97 -25%
Allegion plc ALLE $166.11 $127.80 -23%
Securitas AB SECUB kr 147.90 kr 186.34 +26%
Zhejiang Dahua Technology Co 002236 ¥16.46 ¥31.47 +91%
MSA Safety Incorporated MSA $192.04 $116.42 -39%
ADT Inc ADT $7.31 $16.68 +128%
The Brink's Company BCO $113.96 $121.18 +6%
Brady Corporation BRC $95.12 $72.32 -24%
The GEO Group GEO $31.45 $25.50 -19%
Loomis AB LOOMIS kr 512.00 kr 496.43 -3%

Compare Verisure plc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Verisure plc (VSURE) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of €12.40 versus a price of €9.47, about +31% (undervalued).
What is the fair value of VSURE?
Our model-based fair value for Verisure plc is €12.40 (as of Aug 13, 2026), built from audited fundamentals. The current price is €9.47.
What is the quality score of VSURE?
Verisure plc has a Quality Score of 44/100. 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 revenue of Verisure plc (VSURE)?
Verisure plc reported trailing-twelve-month revenue of about €3.8B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VSURE?
The net profit margin of Verisure plc is about -3.9%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Verisure plc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.