|
Market Closed -
Deutsche Boerse AG
10:49:23 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 46.62 EUR | -2.88% |
|
-2.10% | -16.75% |
| 09-07 | Goldman Sachs Upgrades Covivio to Buy Rating, Trims PT | MT |
| 09-02 | AlphaValue/Baader Europe Upgrades Covivio to Reduce, Trims PT | MT |
Company Valuation: Covivio
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,813 | 5,199 | 4,872 | 5,403 | 6,274 | 5,139 | - | - |
| Change | - | -23.69% | -6.29% | 10.89% | 16.12% | -18.09% | - | - |
| Enterprise Value (EV) 1 | 17,785 | 5,199 | 11,797 | 12,248 | 13,335 | 13,089 | 13,346 | 13,436 |
| Change | - | -70.77% | 126.9% | 3.82% | 8.88% | -1.84% | 1.96% | 0.67% |
| P/E | 7.37x | 8.39x | -3.34x | 76.5x | 8.5x | 9.93x | 9.52x | 7.34x |
| PBR | 0.79x | 0.55x | 0.6x | 0.66x | 0.73x | 0.54x | 0.52x | 0.5x |
| PEG | - | -0.3x | 0x | -1x | 0x | -0.3x | 2.23x | 0.2x |
| Capitalization / Revenue | 11.5x | 8.57x | 7.91x | 5.4x | 9.88x | 7.31x | 7.09x | 6.84x |
| EV / Revenue | 29.9x | 8.57x | 19.2x | 12.2x | 21x | 18.6x | 18.4x | 17.9x |
| EV / EBITDA | 32.6x | 9.73x | 21.4x | 20.9x | 20.7x | 20.3x | 19.7x | 18.9x |
| EV / EBIT | 35.7x | 10x | 22.3x | 21.4x | 21.7x | 16.9x | 16.3x | 14.4x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3.75 | 3.75 | 3.3 | 3.5 | 3.75 | 3.95 | 4.038 | 4.167 |
| Rate of return | 5.19% | 6.76% | 6.78% | 7.18% | 6.62% | 8.52% | 8.71% | 8.99% |
| EPS 2 | 9.791 | 6.606 | -14.55 | 0.637 | 6.667 | 4.672 | 4.871 | 6.321 |
| Distribution rate | 38.3% | 56.8% | -22.7% | 549% | 56.2% | 84.5% | 82.9% | 65.9% |
| Net sales 1 | 594.6 | 606.8 | 615.6 | 1,000 | 634.8 | 703.3 | 724.9 | 751.7 |
| EBITDA 1 | 545.6 | 534.3 | 551 | 587 | 643 | 644.2 | 679.2 | 709.8 |
| EBIT 1 | 498 | 517.5 | 530 | 571.8 | 615.7 | 773.3 | 817.4 | 932.9 |
| Net income 1 | 923.6 | 620.7 | -1,419 | 68.1 | 738.7 | 575.8 | 637.8 | 814.3 |
| Net Debt 1 | 10,972 | - | 6,925 | 6,845 | 7,061 | 7,950 | 8,207 | 8,297 |
| Reference price 2 | 72.20 | 55.45 | 48.68 | 48.76 | 56.65 | 46.38 | 46.38 | 46.38 |
| Nbr of stocks (in thousands) | 94,369 | 93,764 | 100,084 | 110,805 | 110,750 | 110,804 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 15/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.7x | 14.68x | 15.15x | 5.89% | 52.39B | |
| 16.74x | 23.44x | 28.08x | 3.44% | 16.86B | |
| 8x | 11.93x | 14.61x | 5.97% | 15.1B | |
| 18.04x | 16.06x | 23.26x | 5.36% | 13.95B | |
| 9.19x | 13.24x | 15.77x | 5.44% | 11.94B | |
| 26.03x | 10.54x | 16.62x | 4.14% | 9.6B | |
| 14.21x | 11.56x | 18.16x | 6.64% | 8.91B | |
| 34.65x | 7.48x | 12x | 5.71% | 8.7B | |
| 7.12x | 19.26x | 25.88x | 3.48% | 8.65B | |
| Average | 18.96x | 14.24x | 18.84x | 5.12% | 16.23B | |
| Weighted average by Cap. | 23.45x | 14.80x | 18.14x | 5.31% |
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
- COV Stock
- F5D Stock
- Valuation Covivio
Select your edition
All financial news and data tailored to specific country editions
