|
Market Closed -
Xetra
11:39:25 2026-11-02 EST
|
After hours 15:59:59 | |||
| 16.38 EUR | +1.27% |
|
16.36 | -0.15% |
| 08:50am | Vonovia SE : Goldman Sachs gives a Neutral rating | ZD |
| 04:57am | Red-green-red coalition talks begin 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 | 13,948 | - | - |
| Change | - | -53.47% | 32.67% | 3.77% | -13.74% | -32.98% | - | - |
| Enterprise Value (EV) 1 | 84,006 | 60,981 | 65,446 | 65,696 | 60,865 | 53,519 | 53,370 | 53,554 |
| Change | - | -27.41% | 7.32% | 0.38% | -7.35% | -12.07% | -0.28% | 0.35% |
| P/E | 11.5x | -26.9x | -3.66x | -26.9x | 5.67x | 6.89x | 6.44x | 7.42x |
| PBR | 1.13x | 0.56x | 0.74x | 1.01x | 0.76x | 0.49x | 0.43x | 0.47x |
| PEG | - | 0x | -0x | 0.3x | -0x | -0.2x | 0.93x | -0.6x |
| Capitalization / Revenue | 15.9x | 5.54x | 7.15x | 7.26x | 6.09x | 3.97x | 3.87x | 3.75x |
| EV / Revenue | 35.6x | 19.3x | 20.1x | 19.8x | 17.8x | 15.2x | 14.8x | 14.4x |
| EV / EBITDA | 37x | 22.1x | 25.3x | 25x | 21.7x | 18.4x | 17.5x | 16.8x |
| EV / EBIT | -69.3x | 41.1x | 30.9x | 26.4x | 26.6x | 20x | 17.7x | 16.2x |
| EV / FCF | 88.3x | -156x | 82.1x | 57.8x | 34.2x | 30.4x | 30.1x | 29.8x |
| FCF Yield | 1.13% | -0.64% | 1.22% | 1.73% | 2.92% | 3.29% | 3.32% | 3.35% |
| Dividend per Share 2 | 1.66 | - | 0.9 | 1.22 | 1.25 | 1.256 | 1.294 | 1.334 |
| Rate of return | 3.42% | - | 3.15% | 4.16% | 5.09% | 7.76% | 8% | 8.25% |
| EPS 2 | 4.22 | -0.82 | -7.8 | -1.09 | 4.33 | 2.35 | 2.513 | 2.181 |
| Distribution rate | 39.3% | - | -11.5% | -112% | 28.9% | 53.4% | 51.5% | 61.2% |
| Net sales 1 | 2,362 | 3,163 | 3,253 | 3,324 | 3,417 | 3,515 | 3,601 | 3,718 |
| EBITDA 1 | 2,269 | 2,763 | 2,584 | 2,625 | 2,801 | 2,912 | 3,046 | 3,180 |
| EBIT 1 | -1,213 | 1,484 | 2,119 | 2,491 | 2,287 | 2,670 | 3,014 | 3,304 |
| Net income 1 | 2,642 | -643.8 | -6,285 | -896 | 3,723 | 2,014 | 2,144 | 2,075 |
| Net Debt 1 | 46,342 | 43,457 | 42,196 | 41,570 | 40,053 | 39,571 | 39,422 | 39,606 |
| Reference price 2 | 48.50 | 22.02 | 28.54 | 29.32 | 24.54 | 16.18 | 16.18 | 16.18 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.89x | 15.17x | 18.31x | 7.76% | 15.33B | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 8.31x | 1.51x | 8.38x | 4.24% | 27.69B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.02x | 2.91x | 6.53x | -.--% | 20.05B | |
| 13.28x | 6.44x | 16.94x | 1.64% | 19.06B | |
| Average | 16.37x | 4.49x | 11.37x | 3.78% | 29.65B | |
| Weighted average by Cap. | 24.05x | 3.97x | 11.09x | 3.74% |
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
