|
Market Closed -
Xetra
19:36:42 26/08/2026 +04
|
After hours 22:27:49 | |||
| 19.73 EUR | -0.73% |
|
19.77 | +0.20% |
| 08-24 | Barclays cuts target for Vonovia to 20 euros - 'Underweight' | DP |
| 08-24 | Vonovia SE : Barclays gives a Sell 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 | 16,862 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -18.98% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 56,561 | 56,405 | 56,521 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -7.07% | -0.28% | 0.21% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.81x | 6.89x | 7.26x |
| 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 | -1.41x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 4.8x | 4.66x | 4.51x |
| 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 | 22x | 18.5x | 16.8x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 38.8x | 36.7x | 30.8x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.58% | 2.72% | 3.25% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.282 | 1.336 | 1.389 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 6.45% | 6.72% | 6.99% |
| 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% | 50.4% | 46.3% | 50.8% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,513 | 3,620 | 3,736 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,961 | 3,148 | 3,325 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,573 | 3,052 | 3,359 |
| 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 | 39,699 | 39,543 | 39,659 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 19.88 | 19.88 | 19.88 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.81x | 16.1x | 19.1x | 6.45% | 19.68B | |
| 58.71x | - | - | - | 63.32B | |
| 10.19x | 3.86x | 7.9x | -.--% | 23.15B | |
| 4.12x | 0.09x | 0.16x | 7.75% | 14.05B | |
| 8.33x | 16.82x | - | 6.35% | 8.36B | |
| 7.46x | 0.77x | 6.42x | 2.69% | 5.55B | |
| -1.88x | 1.57x | -240.11x | -.--% | 5.15B | |
| 4.74x | 13.55x | 19.65x | 6.04% | 4.4B | |
| 9.53x | 0.57x | 7.42x | 4% | 4.06B | |
| Average | 12.11x | 6.67x | -25.64x | 4.16% | 16.41B | |
| Weighted average by Cap. | 29.28x | 7.38x | -6.89x | 4.11% |
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
