|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.44 EUR | +0.14% |
|
-4.29% | -12.63% |
| 07-10 | Housing construction keeps getting more expensive: prices jump sharply | DP |
| 07-09 | VONOVIA : Berenberg reiterates its Buy rating | ZD |
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 | 18,190 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -12.6% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 57,655 | 57,487 | 57,311 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -5.27% | -0.29% | -0.31% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.8x | 6.69x | 5.93x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.52x | 0.49x | 0.49x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.4x | 0.5x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 5.17x | 5.01x | 4.86x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 16.4x | 15.8x | 15.3x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 19.7x | 18.5x | 17.3x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.8x | 18.5x | 15.5x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 36.1x | 37.4x | 31.5x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.77% | 2.67% | 3.17% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.281 | 1.333 | 1.366 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 5.98% | 6.22% | 6.37% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.748 | 3.203 | 3.613 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 46.6% | 41.6% | 37.8% |
| 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 | 2,933 | 3,109 | 3,305 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,766 | 3,111 | 3,694 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,499 | 2,944 | 3,504 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,465 | 39,297 | 39,121 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 21.44 | 21.44 | 21.44 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.8x | 16.38x | 19.65x | 5.98% | 20.8B | |
| 59.38x | - | - | - | 63.67B | |
| 11.17x | 3.76x | 9.99x | -.--% | 22.99B | |
| 4.36x | 0.22x | 0.45x | 7.78% | 15.29B | |
| 8.6x | 17.07x | - | 6.15% | 8.45B | |
| 7.99x | 0.82x | 6.73x | 2.45% | 5.89B | |
| -2.17x | 1.76x | 77.79x | -.--% | 5.12B | |
| 5.59x | 13.9x | 20.86x | 5.68% | 4.63B | |
| 9.13x | 0.55x | 7.34x | 4.16% | 3.78B | |
| Average | 12.43x | 6.81x | 20.40x | 4.02% | 16.74B | |
| Weighted average by Cap. | 29.45x | 7.53x | 15.39x | 4.04% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
