|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.20 EUR | -1.46% |
|
+1.54% | -13.77% |
| 07-27 | Rent increasingly unaffordable for many: What is holding them back from buying? | DP |
| 07-22 | Rents: Sharpest increase in Cologne, decline in Berlin | DP |
Company Valuation: Vonovia SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,665 | 17,525 | 23,250 | 24,126 | 20,812 | 18,258 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -12.27% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 57,723 | 57,555 | 57,379 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -5.16% | -0.29% | -0.31% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 8.17x | 7.04x | 6.55x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.52x | 0.49x | 0.5x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.4x | 0.87x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 5.19x | 5.03x | 4.88x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 16.4x | 15.9x | 15.3x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 19.4x | 18.1x | 17.1x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 21.1x | 18.6x | 16.1x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 36.2x | 37.5x | 31.6x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.76% | 2.67% | 3.17% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.283 | 1.339 | 1.38 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 5.96% | 6.22% | 6.41% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.633 | 3.055 | 3.286 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 48.7% | 43.8% | 42% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,519 | 3,628 | 3,741 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,979 | 3,172 | 3,350 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,736 | 3,098 | 3,563 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,385 | 2,795 | 3,249 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,465 | 39,297 | 39,121 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 21.52 | 21.52 | 21.52 |
| Nbr of stocks (in thousands) | 776,597 | 795,850 | 814,645 | 822,853 | 848,090 | 848,425 | - | - |
| Announcement Date | 18/03/22 | 16/03/23 | 15/03/24 | 18/03/25 | 19/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.17x | 16.4x | 19.37x | 5.96% | 20.8B | |
| 56.93x | - | - | - | 60.89B | |
| 10.03x | 3.41x | 9.07x | -.--% | 20.57B | |
| 4.23x | 0.09x | 0.19x | 8.2% | 14.37B | |
| 8.63x | 17.11x | - | 6.12% | 8.46B | |
| 8.1x | 0.83x | 6.81x | 2.42% | 5.89B | |
| -1.83x | 1.77x | 129.89x | -.--% | 5.2B | |
| 5.58x | 13.89x | 20.66x | 5.7% | 4.6B | |
| 9.66x | 0.57x | 7.63x | 3.93% | 3.95B | |
| Average | 12.17x | 6.76x | 27.66x | 4.04% | 16.08B | |
| Weighted average by Cap. | 28.18x | 7.60x | 19.01x | 4.17% |
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
- VNA Stock
- Valuation Vonovia SE
Select your edition
All financial news and data tailored to specific country editions
