|
Real-time Estimate
Tradegate
15:02:21 22/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.42 EUR | -1.16% |
|
-1.79% | -32.89% |
| 07:25am | Banks: Socialization could make real estate loans more expensive | DP |
| 10-21 | Dax gains ahead of tech earnings - AI put to the test | RE |
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 | 14,092 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -32.29% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 53,765 | 53,802 | 53,975 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -11.67% | 0.07% | 0.32% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 6.8x | 6.15x | 7.12x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.5x | 0.44x | 0.48x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.6x | -0.5x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 4.01x | 3.89x | 3.78x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 15.3x | 14.9x | 14.5x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 18.3x | 17.3x | 16.4x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.1x | 17.7x | 16.1x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 36.9x | 33.4x | 31.2x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.71% | 3% | 3.2% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.261 | 1.319 | 1.377 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 7.59% | 7.94% | 8.29% |
| 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 | 2,939 | 3,116 | 3,284 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,673 | 3,042 | 3,358 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,129 | 2,396 | 2,284 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,673 | 39,710 | 39,882 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 16.61 | 16.61 | 16.61 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.8x | 15.29x | 18.29x | 7.59% | 15.81B | |
| 60.45x | - | - | - | 64.84B | |
| 12.53x | 4.39x | 11.26x | 3.84% | 39.66B | |
| 18.95x | 4.08x | 16.42x | 1.29% | 29.2B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.25x | 1.49x | 8.35x | 4.29% | 27.48B | |
| 14.28x | 3.13x | 14.99x | 2.45% | 26.31B | |
| 10x | 1.96x | 8.06x | 4.2% | 20.11B | |
| 7.43x | 0.82x | 2.99x | 3.01% | 18.99B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.09B | |
| Average | 15.77x | 4.26x | 10.99x | 4.11% | 28.92B | |
| Weighted average by Cap. | 22.25x | 3.82x | 10.81x | 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
Select your edition
All financial news and data tailored to specific country editions
