Vonovia SE
XETRA:VNA

Watchlist Manager
Vonovia SE Logo
Vonovia SE
XETRA:VNA
Watchlist
Price: 23.93 EUR 0.89%
Market Cap: 20.3B EUR

Intrinsic Value

The intrinsic value of one VNA stock under the Base Case scenario is 52.6 EUR. Compared to the current market price of 23.93 EUR, Vonovia SE is Undervalued by 55%.

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

VNA Intrinsic Value
52.6 EUR
Undervaluation 55%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vonovia SE

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

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 VNA valued this way?

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

Explain Valuation
Compare VNA to

Fundamental Analysis

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

Balance Sheet Decomposition
Vonovia SE

Current Assets 6.5B
Cash & Short-Term Investments 3.4B
Receivables 426.5m
Other Current Assets 2.7B
Non-Current Assets 85.2B
Long-Term Investments 82.9B
PP&E 771.4m
Intangibles 1.4B
Other Non-Current Assets 141.5m
Current Liabilities 8.1B
Accounts Payable 575.7m
Other Current Liabilities 7.6B
Non-Current Liabilities 57.5B
Long-Term Debt 37.1B
Other Non-Current Liabilities 20.5B
Efficiency

Free Cash Flow Analysis
Vonovia SE

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vonovia SE

Revenue
5.2B EUR
Cost of Revenue
-1.6B EUR
Gross Profit
3.6B EUR
Operating Expenses
-1.5B EUR
Operating Income
2B EUR
Other Expenses
766.4m EUR
Net Income
2.8B EUR
Fundamental Scores

VNA Profitability Score
Profitability Due Diligence

Vonovia SE's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
Strong 3Y Average Operating Margin
53/100
Profitability
Score

Vonovia SE's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

VNA Solvency Score
Solvency Due Diligence

Vonovia SE's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
25/100
Solvency
Score

Vonovia SE's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VNA Price Targets Summary
Vonovia SE

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

According to Wall Street analysts, the average 1-year price target for VNA is 35.02 EUR with a low forecast of 23.74 EUR and a high forecast of 55.55 EUR.

Lowest
Price Target
23.74 EUR
1% Downside
Average
Price Target
35.02 EUR
46% Upside
Highest
Price Target
55.55 EUR
132% 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 VNA 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 VNA stock?

The intrinsic value of one VNA stock under the Base Case scenario is 52.6 EUR.

Is VNA stock undervalued or overvalued?

Compared to the current market price of 23.93 EUR, Vonovia SE is Undervalued by 55%.

Back to Top