|
Market Closed -
Xetra
18:35:25 09/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.31 EUR | +0.65% |
|
-3.00% | -33.54% |
| 10-09 | Red-Green-Red in Berlin: Sounding Out Allies Against the Hurricane | DP |
| 10-09 | Left-Green-SPD exploratory talks continue in Berlin | DP |
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 | 13,838 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -33.51% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 53,430 | 53,432 | 53,501 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -12.22% | 0% | 0.13% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 6.67x | 6.04x | 6.99x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.49x | 0.42x | 0.46x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.6x | -0.5x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 3.93x | 3.82x | 3.71x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 15.2x | 14.8x | 14.3x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 18.1x | 17.1x | 16.3x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 19.9x | 17.5x | 15.9x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 36.7x | 33.1x | 31x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.73% | 3.02% | 3.23% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.261 | 1.319 | 1.378 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 7.73% | 8.09% | 8.45% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.444 | 2.701 | 2.334 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 51.6% | 48.8% | 59% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,517 | 3,620 | 3,729 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,944 | 3,120 | 3,285 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,680 | 3,046 | 3,359 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,111 | 2,378 | 2,881 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,592 | 39,594 | 39,663 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 16.31 | 16.31 | 16.31 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.67x | 15.19x | 18.15x | 7.73% | 15.49B | |
| 60.96x | - | - | - | 65.33B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.21B | |
| 8.31x | 1.44x | 8.03x | 4.26% | 27.66B | |
| 5.6x | 0.73x | 1.5x | 8.79% | 27.38B | |
| 17.12x | 3.86x | 15.52x | 1.43% | 26.33B | |
| 13.33x | 3.03x | 14.51x | 2.62% | 24.52B | |
| 8.85x | 3.13x | 7.29x | -.--% | 20.95B | |
| 10.03x | 1.96x | 8.09x | 4.19% | 20.16B | |
| 7.65x | 0.85x | 3.08x | 2.92% | 19.56B | |
| Average | 15.12x | 3.85x | 9.73x | 3.97% | 28.76B | |
| Weighted average by Cap. | 21.89x | 3.47x | 9.64x | 3.93% |
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
