|
Market Closed -
Other stock markets
|
After hours 15:37:29 | |||
| 20.53 EUR | -0.68% |
|
20.56 | +0.15% |
| 03:18am | Hope for Residential Construction: Sharp Rise in Building Permits | DP |
| 06-17 | Berenberg Cuts Vonovia Price Target Amid Interest Rate Pressure; Buy Rating Kept | 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 | 17,537 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -15.74% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 56,984 | 56,756 | 56,433 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -6.38% | -0.4% | -0.57% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 7.33x | 6.4x | 5.84x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.55x | 0.52x | 0.55x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.4x | 0.61x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 4.98x | 4.83x | 4.69x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 16.2x | 15.6x | 15.1x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 19.4x | 18.2x | 17.1x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20.6x | 18.2x | 15.3x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 35.7x | 36.9x | 31x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 2.8% | 2.71% | 3.22% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.282 | 1.333 | 1.36 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 6.2% | 6.45% | 6.58% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.82 | 3.23 | 3.54 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 45.5% | 41.3% | 38.4% |
| 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 | 2,935 | 3,111 | 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 | 2,420 | 2,945 | 3,492 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,447 | 39,219 | 38,896 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 20.67 | 20.67 | 20.67 |
| Nbr of stocks (in thousands) | 776,597 | 795,850 | 814,645 | 822,853 | 848,090 | 848,425 | - | - |
| Announcement Date | 3/18/22 | 3/16/23 | 3/15/24 | 3/18/25 | 3/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.33x | 16.19x | 19.41x | 6.2% | 20.33B | |
| 54.41x | - | - | - | 54.81B | |
| 10.26x | 3.21x | 9.26x | -.--% | 21.11B | |
| 4.61x | 0.34x | 0.71x | 7.64% | 16.14B | |
| 8.3x | 16.83x | - | 6.79% | 8.27B | |
| 7.9x | 0.81x | 6.68x | 2.48% | 5.88B | |
| -2.17x | 1.59x | 70.01x | -.--% | 5.16B | |
| 6.07x | 13.88x | 20.96x | 5.75% | 4.64B | |
| Average | 12.09x | 7.55x | 21.17x | 4.12% | 17.04B | |
| Weighted average by Cap. | 26.07x | 7.59x | 15.01x | 4.25% |
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
