|
Market Closed -
Euronext Paris
16:55:00 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 43.90 EUR | -0.27% |
|
+0.55% | -22.51% |
| 10-26 | Berlin's Left Party and SPD Attack Dobrindt Over Anti-Expropriation Plans | RE |
| 10-23 | Vonovia and Heimstaden face multibillion-euro losses in Berlin nationalization - FT | FW |
Company Valuation: Covivio
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,813 | 5,199 | 4,872 | 5,403 | 6,274 | 4,864 | - | - |
| Change | - | -23.69% | -6.29% | 10.89% | 16.12% | -22.47% | - | - |
| Enterprise Value (EV) 1 | 17,785 | 5,199 | 11,797 | 12,248 | 13,335 | 12,544 | 12,687 | 12,771 |
| Change | - | -70.77% | 126.9% | 3.82% | 8.88% | -5.94% | 1.15% | 0.66% |
| P/E | 7.37x | 8.39x | -3.34x | 76.5x | 8.5x | 9.22x | 8.93x | 7.71x |
| PBR | 0.79x | 0.55x | 0.6x | 0.66x | 0.73x | 0.53x | 0.51x | 0.5x |
| PEG | - | -0.3x | 0x | -1x | 0x | -0.3x | 2.73x | 0.5x |
| Capitalization / Revenue | 11.5x | 8.57x | 7.91x | 5.4x | 9.88x | 6.9x | 6.7x | 6.45x |
| EV / Revenue | 29.9x | 8.57x | 19.2x | 12.2x | 21x | 17.8x | 17.5x | 16.9x |
| EV / EBITDA | 32.6x | 9.73x | 21.4x | 20.9x | 20.7x | 19.5x | 18.9x | 18.1x |
| EV / EBIT | 35.7x | 10x | 22.3x | 21.4x | 21.7x | 16.2x | 15.7x | 13.9x |
| EV / FCF | 24.8x | - | 34x | 31.8x | 55.6x | 36.3x | 26.7x | 19.2x |
| FCF Yield | 4.03% | - | 2.94% | 3.14% | 1.8% | 2.76% | 3.74% | 5.2% |
| Dividend per Share 2 | 3.75 | 3.75 | 3.3 | 3.5 | 3.75 | 3.947 | 4.022 | 4.136 |
| Rate of return | 5.19% | 6.76% | 6.78% | 7.18% | 6.62% | 8.99% | 9.16% | 9.42% |
| EPS 2 | 9.791 | 6.606 | -14.55 | 0.637 | 6.667 | 4.762 | 4.918 | 5.692 |
| Distribution rate | 38.3% | 56.8% | -22.7% | 549% | 56.2% | 82.9% | 81.8% | 72.7% |
| Net sales 1 | 594.6 | 606.8 | 615.6 | 1,000 | 634.8 | 704.5 | 725.8 | 754.1 |
| EBITDA 1 | 545.6 | 534.3 | 551 | 587 | 643 | 644.7 | 672.1 | 704.5 |
| EBIT 1 | 498 | 517.5 | 530 | 571.8 | 615.7 | 774.8 | 808.5 | 916.9 |
| Net income 1 | 923.6 | 620.7 | -1,419 | 68.1 | 738.7 | 502 | 612 | 615 |
| Net Debt 1 | 10,972 | - | 6,925 | 6,845 | 7,061 | 7,679 | 7,823 | 7,907 |
| Reference price 2 | 72.20 | 55.45 | 48.68 | 48.76 | 56.65 | 43.90 | 43.90 | 43.90 |
| Nbr of stocks (in thousands) | 94,369 | 93,764 | 100,084 | 110,805 | 110,750 | 110,804 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 15/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.24x | 17.82x | 19.48x | 8.97% | 5.44B | |
| 33.33x | 17.89x | 22.45x | 3.42% | 119B | |
| 32.25x | 14.38x | 18.47x | 4.26% | 68.35B | |
| 37.3x | 14.78x | 15.28x | 5.8% | 53.04B | |
| 18.28x | 15.47x | 17.6x | 1.13% | 38.41B | |
| 13.83x | 24.64x | 26.98x | 3.63% | 16.23B | |
| 27.23x | 10.84x | 14.91x | 4.59% | 15.7B | |
| 8.29x | 11.87x | 14.53x | 6.02% | 14.75B | |
| 18.05x | 16.15x | 23.47x | 5.33% | 14.05B | |
| 29.36x | 11.19x | 16.38x | 4.15% | 13.37B | |
| Average | 22.72x | 15.50x | 18.96x | 4.73% | 35.84B | |
| Weighted average by Cap. | 28.81x | 15.93x | 19.43x | 4.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- COV Stock
- Valuation Covivio
Select your edition
All financial news and data tailored to specific country editions
