|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.09 EUR | +0.38% |
|
-1.63% | -14.06% |
| 07-17 | Entitled to air conditioning?: BGH ruling strengthens owners' rights | DP |
| 07-16 | Länsförsäkringar Real Estate Fund fell 4.72% in June, overweight positions in Logistea and SLP weighed | FW |
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 | 17,893 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -14.02% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 57,358 | 57,190 | 57,015 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -5.76% | -0.29% | -0.31% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.67x | 6.58x | 5.84x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.51x | 0.48x | 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 | 5.08x | 4.93x | 4.78x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 16.3x | 15.8x | 15.2x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 19.6x | 18.4x | 17.3x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.7x | 18.4x | 15.4x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 35.9x | 37.2x | 31.4x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.78% | 2.69% | 3.19% |
| 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% | 6.08% | 6.32% | 6.48% |
| 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 | 2,931 | 3,107 | 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 | 2,496 | 2,941 | 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 | 21.09 | 21.09 | 21.09 |
| Nbr of stocks (in thousands) | 776,597 | 795,850 | 814,645 | 822,853 | 848,090 | 848,425 | - | - |
| Announcement Date | 3/18/22 A | 3/16/23 A | 3/15/24 A | 3/18/25 A | 3/19/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.67x | 16.3x | 19.57x | 6.08% | 20.48B | |
| 58.58x | - | - | - | 62.74B | |
| 10.68x | 3.61x | 9.59x | -.--% | 21.95B | |
| 4.08x | 0.12x | 0.24x | 8.32% | 14.29B | |
| 8.51x | 17x | - | 6.21% | 8.38B | |
| 7.96x | 0.82x | 6.71x | 2.46% | 5.84B | |
| -1.8x | 1.93x | 113.63x | -.--% | 5.15B | |
| 5.49x | 13.82x | 20.57x | 5.78% | 4.55B | |
| 9.3x | 0.56x | 7.43x | 4.09% | 3.83B | |
| Average | 12.28x | 6.77x | 25.39x | 4.12% | 16.36B | |
| Weighted average by Cap. | 29.18x | 7.54x | 17.89x | 4.16% |
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
