|
Delayed
Swiss Exchange
19:31:55 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 17.11 CHF | -1.69% |
|
-4.94% | -71.63% |
| 09-12 | Hubig wants tougher penalties for violations of rent cap rules | DP |
| 09-07 | Goldman Sachs Downgrades Vonovia to Neutral, Cuts PT | MT |
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 | 15,361 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -26.19% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 54,776 | 54,898 | 54,991 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -10% | 0.22% | 0.17% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.21x | 6.27x | 7.06x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.54x | 0.42x | 0.43x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.4x | -0.6x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 4.37x | 4.24x | 4.12x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 15.6x | 15.2x | 14.7x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 18.5x | 17.5x | 16.6x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.9x | 18x | 16.4x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 37.6x | 35.8x | 30x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.66% | 2.8% | 3.34% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.267 | 1.332 | 1.38 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 7% | 7.36% | 7.62% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.512 | 2.887 | 2.566 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 50.5% | 46.1% | 53.8% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,513 | 3,619 | 3,729 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,959 | 3,139 | 3,306 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,624 | 3,052 | 3,359 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,258 | 2,606 | 2,960 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,416 | 39,537 | 39,630 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 18.10 | 18.10 | 18.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 64.79x | - | - | - | 70.38B | |
| 9.66x | 3.74x | 8.5x | -.--% | 22.82B | |
| 7.21x | 15.59x | 18.51x | 7% | 17.83B | |
| 4.12x | 0.09x | 0.16x | 7.74% | 14.07B | |
| 7.52x | 16.06x | - | 7.03% | 7.5B | |
| 6.98x | 0.74x | 6.1x | 2.91% | 5.32B | |
| -1.26x | 1.51x | -18290.2x | -.--% | 5.07B | |
| 4.49x | 13.33x | 19.34x | 6.39% | 4.14B | |
| 8.52x | 0.54x | 6.85x | 4.38% | 4B | |
| Average | 12.45x | 6.45x | -2,604.39x | 4.43% | 16.79B | |
| Weighted average by Cap. | 33.79x | 6.86x | -1,255.92x | 4.28% |
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
- VNA Stock
- Valuation Vonovia SE
Select your edition
All financial news and data tailored to specific country editions
