|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.03 EUR | -0.28% |
|
+1.45% | -14.30% |
| 07-29 | Morningstar Starts Vonovia Coverage at Hold | MT |
| 07-27 | Rent increasingly unaffordable for many: What is holding them back from buying? | 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 | 17,842 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -14.27% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 57,288 | 57,205 | 57,187 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -5.88% | -0.14% | -0.03% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.99x | 6.88x | 6.4x |
| 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 | 0.85x |
| 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 | 19.2x | 18x | 17.1x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.9x | 18.5x | 16x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 35.9x | 37.2x | 31.5x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.79% | 2.69% | 3.18% |
| 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% | 6.1% | 6.37% | 6.56% |
| 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 | 3,099 | 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 | 39,446 | 39,363 | 39,345 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 21.03 | 21.03 | 21.03 |
| 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 | 19.23x | 6.1% | 20.53B | |
| 57.01x | - | - | - | 61.05B | |
| 11.26x | 3.79x | 10.06x | -.--% | 23.13B | |
| 4.15x | 0.06x | 0.13x | 8.35% | 14.11B | |
| 8.53x | 17.01x | - | 6.2% | 8.44B | |
| 7.95x | 0.81x | 6.71x | 2.46% | 5.94B | |
| -1.94x | 1.73x | 114.59x | -.--% | 5.51B | |
| 5.43x | 13.78x | 20.5x | 5.85% | 4.52B | |
| 9.45x | 0.57x | 7.52x | 4.02% | 3.97B | |
| Average | 12.20x | 6.75x | 25.53x | 4.12% | 16.36B | |
| Weighted average by Cap. | 28.09x | 7.49x | 18.31x | 4.09% |
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
