|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 08-18 | Residential construction picks up, strongest first-half gain since 2016 | DP |
| 08-17 | Frankfurt Stocks Close: Dax Near Record High in a Weak Start to the Week | DP |
Company Valuation: Vonovia
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 | 17,028 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -18.18% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 56,697 | 56,546 | 56,654 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -6.85% | -0.27% | 0.19% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.89x | 6.96x | 7.34x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.48x | 0.46x | 0.46x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.5x | -1.43x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 4.84x | 4.69x | 4.55x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 16.1x | 15.6x | 15.1x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 19.1x | 17.9x | 17x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.9x | 18.3x | 16x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 38.9x | 36.8x | 30.9x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.57% | 2.71% | 3.24% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.266 | 1.324 | 1.366 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 6.31% | 6.6% | 6.81% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.545 | 2.884 | 2.736 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 49.8% | 45.9% | 49.9% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,516 | 3,627 | 3,742 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,966 | 3,150 | 3,328 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,708 | 3,086 | 3,549 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,376 | 2,673 | 3,064 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,669 | 39,518 | 39,626 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 20.07 | 20.07 | 20.07 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 53.26x | - | - | - | 57.28B | |
| 8.77x | 3.39x | 6.82x | -.--% | 21.68B | |
| 7.84x | 16.1x | 19.08x | 6.35% | 19.85B | |
| 4.19x | 0.1x | 0.21x | 8.27% | 14.2B | |
| 8.28x | 16.78x | - | 6.38% | 8.33B | |
| 7.43x | 0.77x | 6.4x | 2.7% | 5.54B | |
| -1.89x | 1.54x | -229.52x | -.--% | 5.1B | |
| 4.76x | 13.57x | 19.67x | 6.02% | 4.43B | |
| 9.35x | 0.56x | 7.32x | 4.07% | 4B | |
| Average | 11.33x | 6.60x | -24.29x | 4.23% | 15.6B | |
| Weighted average by Cap. | 25.74x | 7.32x | -6.54x | 4.27% |
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
- 0QFT Stock
- Valuation Vonovia
Select your edition
All financial news and data tailored to specific country editions
