Deutsche Wohnen SE
XETRA:DWNI

Watchlist Manager
Deutsche Wohnen SE Logo
Deutsche Wohnen SE
XETRA:DWNI
Watchlist
Price: 20.25 EUR -0.98% Market Closed
Market Cap: 8.1B EUR

Intrinsic Value

The intrinsic value of one DWNI stock under the Base Case scenario is 41.88 EUR. Compared to the current market price of 20.25 EUR, Deutsche Wohnen SE is Undervalued by 52%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DWNI Intrinsic Value
41.88 EUR
Undervaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Deutsche Wohnen SE

What is Valuation History?
Ask AI Assistant
What other research platforms think about DWNI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DWNI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Deutsche Wohnen SE.

Explain Valuation
Compare DWNI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DWNI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Deutsche Wohnen SE

Current Assets 2.3B
Cash & Short-Term Investments 466.7m
Receivables 137.5m
Other Current Assets 1.7B
Non-Current Assets 23.9B
Long-Term Investments 23.6B
PP&E 139.1m
Intangibles 300k
Other Non-Current Assets 132.3m
Current Liabilities 2.4B
Accounts Payable 252.4m
Accrued Liabilities 17m
Other Current Liabilities 2.1B
Non-Current Liabilities 10.8B
Long-Term Debt 6.5B
Other Non-Current Liabilities 4.3B
Efficiency

Free Cash Flow Analysis
Deutsche Wohnen SE

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Deutsche Wohnen SE

Revenue
2B EUR
Cost of Revenue
-902.1m EUR
Gross Profit
1.1B EUR
Operating Expenses
-580.8m EUR
Operating Income
496.4m EUR
Other Expenses
-945.5m EUR
Net Income
-449.1m EUR
Fundamental Scores

DWNI Profitability Score
Profitability Due Diligence

Deutsche Wohnen SE's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Strong 3Y Average Operating Margin
Healthy Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
40/100
Profitability
Score

Deutsche Wohnen SE's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

DWNI Solvency Score
Solvency Due Diligence

Deutsche Wohnen SE's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
35/100
Solvency
Score

Deutsche Wohnen SE's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DWNI Price Targets Summary
Deutsche Wohnen SE

Wall Street analysts forecast DWNI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DWNI is 25.67 EUR with a low forecast of 23.56 EUR and a high forecast of 28.35 EUR.

Lowest
Price Target
23.56 EUR
16% Upside
Average
Price Target
25.67 EUR
27% Upside
Highest
Price Target
28.35 EUR
40% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DWNI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DWNI stock?

The intrinsic value of one DWNI stock under the Base Case scenario is 41.88 EUR.

Is DWNI stock undervalued or overvalued?

Compared to the current market price of 20.25 EUR, Deutsche Wohnen SE is Undervalued by 52%.

Back to Top