Valuation Vonovia SE

Equities

Market Closed - Xetra Other stock markets 16:36:40 13/09/2024 BST			5-day change	1st Jan Change
33.41 ^EUR	+1.49%		+1.52%	+17.06%

09-12	ECB to cut rates without lowering its guard
09-10	Interest rate hopes drive real estate shares - Goldman praises Aroundtown	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	26,029	33,817	37,665	17,525	23,250	27,492	-	-
Change	-	29.92%	11.38%	-53.47%	32.67%	18.24%	-	-
Enterprise Value (EV) ¹	49,648	57,861	84,006	60,981	65,446	66,531	65,747	65,305
Change	-	16.54%	45.19%	-27.41%	7.32%	1.66%	-1.18%	-0.67%
P/E ratio	22.3x	10.2x	11.5x	-26.9x	-3.66x	-106x	18.4x	13.4x
PBR	1.28x	1.4x	1.13x	0.56x	0.74x	1.11x	1.08x	1.01x
PEG	-	0x	-0.4x	0x	-0x	1.1x	-0x	0.4x
Capitalization / Revenue	12.5x	14.8x	15.9x	5.54x	7.15x	8.26x	8.17x	7.94x
EV / Revenue	23.9x	25.3x	35.6x	19.3x	20.1x	20x	19.5x	18.9x
EV / EBITDA	28.2x	30.3x	37x	22.1x	25.3x	25.7x	24.8x	23.8x
EV / EBIT	-119x	31.8x	-69.3x	41.1x	30.9x	27.5x	26.8x	27x
EV / FCF	-92.6x	-103x	88.3x	-156x	82.1x	39.8x	32.4x	29.5x
FCF Yield	-1.08%	-0.97%	1.13%	-0.64%	1.22%	2.51%	3.08%	3.4%
Dividend per Share ²	1.57	1.69	1.66	-	0.9	1.171	1.222	1.296
Rate of return	3.27%	2.83%	3.42%	-	3.15%	3.51%	3.66%	3.88%
EPS ²	2.15	5.87	4.22	-0.82	-7.8	-0.3162	1.813	2.488
Distribution rate	73%	28.8%	39.3%	-	-11.5%	-370%	67.4%	52.1%
Net sales ¹	2,075	2,286	2,362	3,163	3,253	3,330	3,367	3,463
EBITDA ¹	1,760	1,910	2,269	2,763	2,584	2,585	2,654	2,749
EBIT ¹	-415.7	1,818	-1,213	1,484	2,119	2,420	2,453	2,422
Net income ¹	1,147	3,228	2,642	-643.8	-6,285	-217.8	1,807	2,369
Net Debt ¹	23,619	24,043	46,342	43,457	42,196	39,039	38,255	37,814
Reference price ²	48.00	59.76	48.50	22.02	28.54	33.41	33.41	33.41
Nbr of stocks (in thousands)	542,274	565,887	776,597	795,850	814,645	822,853	-	-
Announcement Date	05/03/20	04/03/21	18/03/22	16/03/23	15/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VONOVIA SE	-105.65x	19.98x	25.74x	+3.51%	30.48B
DEUTSCHE WOHNEN SE	209.11x	-	-	+0.17%	10.14B
CHINA VANKE CO., LTD.	-8.36x	0.92x	19.11x	-.--%	9.71B
VINHOMES	6.01x	2.29x	8.16x	+3.49%	7.64B
LEG IMMOBILIEN SE	-228.82x	18.45x	27.21x	+2.85%	7.73B
VINGROUP	61.37x	-	-	-	6.51B
OPEN HOUSE GROUP CO., LTD.	6.87x	0.66x	6.83x	+3.06%	4.53B
IIDA GROUP HOLDINGS CO., LTD.	12.44x	0.52x	8.16x	+4.09%	4.39B
BRIGADE ENTERPRISES LIMITED	55.11x	6.84x	23.86x	+0.15%	3.89B
Average	0.90x	7.10x	17.01x	+2.17%	9.45B
Weighted average by Cap.	-25.91x	11.85x	20.51x	+2.42%