|
Market Closed -
Xetra
16:40:00 13/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 21.00 EUR | +0.19% |
|
-0.66% | -14.43% |
| 08-10 | Housing shortage: Rents in Germany rise sharply | DP |
| 08-09 | Left Party leader insists on expropriating major housing companies | 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 | 17,834 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -14.31% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 57,334 | 57,243 | 57,242 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -5.8% | -0.16% | -0% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 8x | 6.89x | 6.42x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.51x | 0.48x | 0.48x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.4x | 0.87x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 5.07x | 4.92x | 4.77x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 16.3x | 15.8x | 15.3x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 19.3x | 18.1x | 17.2x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 21.1x | 18.6x | 16.2x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 39.3x | 37.3x | 31.2x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.54% | 2.68% | 3.21% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.268 | 1.334 | 1.373 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 6.04% | 6.35% | 6.54% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.624 | 3.047 | 3.272 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 48.3% | 43.8% | 42% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,518 | 3,626 | 3,739 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,968 | 3,157 | 3,332 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,724 | 3,084 | 3,540 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,378 | 2,788 | 3,253 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,500 | 39,409 | 39,408 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 21.00 | 21.00 | 21.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.99x | 16.28x | 19.3x | 6.04% | 20.53B | |
| 57.38x | - | - | - | 62.03B | |
| 9.35x | 3.58x | 7.21x | -.--% | 23.27B | |
| 4.23x | 0.1x | 0.19x | 8.18% | 14.4B | |
| 8.5x | 16.98x | - | 6.22% | 8.43B | |
| 7.72x | 0.79x | 6.58x | 2.6% | 5.74B | |
| -2.03x | 1.61x | -237.8x | -.--% | 5.51B | |
| 6.18x | 13.75x | 20.09x | 5.8% | 4.55B | |
| 9.3x | 0.56x | 7.3x | 4.09% | 3.97B | |
| Average | 12.07x | 6.71x | -25.30x | 4.12% | 16.49B | |
| Weighted average by Cap. | 28.11x | 7.41x | -7.52x | 4.07% |
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
