|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.51 EUR | -0.35% |
|
-1.52% | -2.76% |
| 07-11 | Rent Cap Extended Until 2029 — Minister Threatens Fines | DP |
| 07-11 | Rent Control Extended: Four More Years for Germany's Mietpreisbremse | DP |
Company Valuation: Vonovia SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 33,817 | 37,665 | 17,525 | 23,250 | 24,126 | 23,824 | - | - |
| Change | - | 11.38% | -53.47% | 32.67% | 3.77% | -1.25% | - | - |
| Enterprise Value (EV) 1 | 57,861 | 84,006 | 60,981 | 65,446 | 65,696 | 63,036 | 62,650 | 62,237 |
| Change | - | 45.19% | -27.41% | 7.32% | 0.38% | -4.05% | -0.61% | -0.66% |
| P/E ratio | 10.2x | 11.5x | -26.9x | -3.66x | -26.9x | 12.2x | 10.7x | 9.2x |
| PBR | 1.4x | 1.13x | 0.56x | 0.74x | 1.01x | 0.94x | 0.87x | 0.83x |
| PEG | - | -0.4x | 0x | -0x | 0.3x | -0x | 0.8x | 0.6x |
| Capitalization / Revenue | 14.8x | 15.9x | 5.54x | 7.15x | 7.26x | 6.93x | 6.71x | 6.43x |
| EV / Revenue | 25.3x | 35.6x | 19.3x | 20.1x | 19.8x | 18.3x | 17.6x | 16.8x |
| EV / EBITDA | 30.3x | 37x | 22.1x | 25.3x | 25x | 23x | 21.8x | 20.4x |
| EV / EBIT | 31.8x | -69.3x | 41.1x | 30.9x | 26.4x | 24.5x | 24.2x | 23.5x |
| EV / FCF | -103x | 88.3x | -156x | 82.1x | 57.8x | 30x | 32x | 34x |
| FCF Yield | -0.97% | 1.13% | -0.64% | 1.22% | 1.73% | 3.33% | 3.13% | 2.94% |
| Dividend per Share 2 | 1.69 | 1.66 | - | 0.9 | 1.22 | 1.256 | 1.317 | 1.327 |
| Rate of return | 2.83% | 3.42% | - | 3.15% | 4.16% | 4.4% | 4.62% | 4.65% |
| EPS 2 | 5.87 | 4.22 | -0.82 | -7.8 | -1.09 | 2.338 | 2.658 | 3.099 |
| Distribution rate | 28.8% | 39.3% | - | -11.5% | -112% | 53.7% | 49.5% | 42.8% |
| Net sales 1 | 2,286 | 2,362 | 3,163 | 3,253 | 3,324 | 3,436 | 3,553 | 3,704 |
| EBITDA 1 | 1,910 | 2,269 | 2,763 | 2,584 | 2,625 | 2,736 | 2,879 | 3,050 |
| EBIT 1 | 1,818 | -1,213 | 1,484 | 2,119 | 2,491 | 2,574 | 2,587 | 2,646 |
| Net income 1 | 3,228 | 2,642 | -643.8 | -6,285 | -896 | 1,884 | 2,258 | 3,019 |
| Net Debt 1 | 24,043 | 46,342 | 43,457 | 42,196 | 41,570 | 39,212 | 38,827 | 38,413 |
| Reference price 2 | 59.76 | 48.50 | 22.02 | 28.54 | 29.32 | 28.51 | 28.51 | 28.51 |
| Nbr of stocks (in thousands) | 565,887 | 776,597 | 795,850 | 814,645 | 822,853 | 835,620 | - | - |
| Announcement Date | 04/03/21 | 18/03/22 | 16/03/23 | 15/03/24 | 18/03/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 12.2x | 18.35x | 23.04x | 4.4% | 27.86B | ||
| 31.08x | - | - | - | 15.38B | ||
| 10.49x | 3.73x | 9.63x | 1.99% | 13.82B | ||
| 12.07x | - | - | 5.2% | 10.89B | ||
| -8.72x | 1.27x | 43.26x | -.--% | 10.67B | ||
| 8.24x | 16.3x | 24.2x | 3.98% | 6.37B | ||
| 7.59x | 0.74x | 6.61x | 2.68% | 5.19B | ||
| 10.63x | 0.46x | 6.72x | 4.28% | 3.94B | ||
| 14x | - | - | 2.86% | 4.12B | ||
| Average | 10.84x | 6.81x | 18.91x | 3.17% | 10.92B | |
| Weighted average by Cap. | 12.14x | 10.11x | 21.39x | 3.32% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VNA Stock
- Valuation Vonovia SE
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition