DEUTSCHE WOHNEN SE |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17 EUR | +1.92% |
|
0.00% | -28.99% |
| 04-17 | Housing market in Berlin remains tight - asking rents on the rise | DP |
| 04-17 | Alliance calls for fairer cost allocation for housing refurbishments | DP |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,005 | 15,019 | 14,679 | 7,893 | 9,503 | 6,748 | - | - |
| Enterprise Value (EV) 1 | 22,344 | 25,917 | 23,673 | 16,685 | 9,503 | 15,617 | 16,153 | 17,188 |
| P/E ratio | 8.53 x | 10.1 x | 15.1 x | -18.2 x | -3.52 x | -10.9 x | 15 x | 11.6 x |
| Yield | 2.47% | 2.36% | - | - | - | 0.24% | 0.24% | 0.24% |
| Capitalization / Revenue | 15,532,043 x | 17,931,376 x | 17,400,019 x | 10,289,470 x | - | - | - | - |
| EV / Revenue | 26,685,751 x | 30,941,644 x | 28,062,299 x | 21,750,296 x | - | - | - | - |
| EV / EBITDA | 25,591,546 x | 37,740,965 x | 37,304,374 x | 25,055,792 x | 14,969,476 x | - | - | - |
| EV / FCF | -24,392,990 x | -185,119,434 x | -101,602,385 x | - | - | - | - | - |
| FCF Yield | -0% | -0% | -0% | - | - | - | - | - |
| Price to Book | 1.02 x | 1.13 x | 0.88 x | 0.44 x | - | 0.52 x | 0.51 x | 0.49 x |
| Nbr of stocks (in thousands) | 357,083 | 343,770 | 396,935 | 396,935 | 396,935 | 396,935 | - | - |
| Reference price 2 | 36.42 | 43.69 | 36.98 | 19.88 | 23.94 | 17.00 | 17.00 | 17.00 |
| Announcement Date | 20-03-25 | 21-03-25 | 22-03-31 | 23-03-24 | 24-03-20 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 837.3 | 837.6 | 843.6 | 767.1 | - | - | - | - |
| EBITDA | 873.1 | 686.7 | 634.6 | 665.9 | 634.8 | - | - | - |
| EBIT 1 | 830.2 | 646.7 | 420.7 | 499 | 502.2 | 563.2 | 582.1 | 609.9 |
| Operating Margin | 99.15% | 77.21% | 49.87% | 65.05% | - | - | - | - |
| Earnings before Tax (EBT) 1 | 2,105 | 2,244 | 1,776 | -635.7 | -3,419 | -938.5 | 548.8 | 728.3 |
| Net income 1 | 1,530 | 1,503 | 877.2 | -434.1 | -2,698 | -623.3 | 454 | 585.8 |
| Net margin | 182.67% | 179.41% | 103.98% | -56.59% | - | - | - | - |
| EPS 2 | 4.270 | 4.320 | 2.450 | -1.090 | -6.800 | -1.557 | 1.134 | 1.463 |
| Free Cash Flow | -916 | -140 | -233 | - | - | - | - | - |
| FCF margin | -109.4% | -16.71% | -27.62% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.9000 | 1.030 | - | - | - | 0.0400 | 0.0400 | 0.0400 |
| Announcement Date | 20-03-25 | 21-03-25 | 22-03-31 | 23-03-24 | 24-03-20 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 9,339 | 10,897 | 8,995 | 8,792 | - | 8,869 | 9,405 | 10,440 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 10.7 x | 15.87 x | 14.17 x | 13.2 x | - | - | - | - |
| Free Cash Flow | -916 | -140 | -233 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.6% | 11.5% | 5.82% | -2.63% | - | -4.69% | 3.44% | 4.27% |
| ROA (Net income/ Total Assets) | 5.78% | 5.12% | 2.74% | -1.34% | - | -2.31% | 1.66% | 2.03% |
| Assets 1 | 26,455 | 29,327 | 32,019 | 32,381 | - | 26,973 | 27,389 | 28,834 |
| Book Value Per Share 2 | 35.60 | 38.50 | 42.10 | 45.50 | - | 32.40 | 33.60 | 35.00 |
| Cash Flow per Share 2 | 1.160 | 1.320 | 1.300 | 0.9200 | - | 1.090 | 1.100 | 1.130 |
| Capex 1 | 1,371 | 645 | 779 | 1,005 | - | 980 | 978 | 1,487 |
| Capex / Sales | 163.68% | 76.95% | 92.34% | 131.03% | - | - | - | - |
| Announcement Date | 20-03-25 | 21-03-25 | 22-03-31 | 23-03-24 | 24-03-20 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
17
EUR
Average target price
19
EUR
Spread / Average Target
+11.76%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.99% | 7.2B | |
| +9.02% | 10.79B | |
| -34.32% | 10.32B | |
| -5.56% | 7.01B | |
| -0.34% | 6.53B | |
| -3.03% | 6.09B | |
| -5.92% | 3.54B | |
| +12.96% | 3.57B | |
| +27.36% | 3.32B | |
| +13.70% | 2.83B |
- Stock Market
- Equities
- DWNI Stock
- Financials Deutsche Wohnen SE
