investorscraft@gmail.com

Intrinsic ValueVonovia SE (VNA.DE)

Previous Close24.61
Intrinsic Value
Upside potential
Previous Close
24.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vonovia SE is a leading integrated residential real estate company in Europe, operating primarily in Germany, Austria, and Sweden. The company’s diversified business model spans rental operations, value-add services, recurring sales, and property development, supported by a vast portfolio of over 565,000 residential units. Vonovia’s core revenue streams derive from long-term rental income, complemented by modernization services, condominium sales, and ancillary offerings like energy supply and insurance. As Europe’s largest residential landlord, Vonovia benefits from scale advantages in property management and operational efficiency, while its focus on sustainability and energy-efficient upgrades aligns with regulatory trends. The acquisition of Deutsche Wohnen further solidified its market dominance, though exposure to regulatory risks in Germany’s rent-controlled markets remains a key consideration. The company’s integrated approach—combining asset ownership with value-added services—positions it as a resilient player in a fragmented but highly regulated sector.

Revenue Profitability And Efficiency

Vonovia reported revenue of €5.94 billion, though net income stood at a loss of €896 million, reflecting broader market pressures in European real estate. Operating cash flow remained robust at €2.4 billion, underscoring the stability of its rental income streams. Capital expenditures of €497 million highlight ongoing investments in modernization and portfolio maintenance, critical for long-term value preservation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€1.09 signals short-term earnings challenges, likely tied to interest rate impacts and valuation adjustments. However, its scale and recurring revenue base provide underlying earnings resilience. High total debt of €43.2 billion necessitates careful capital allocation, though Vonovia’s asset-heavy model offers collateral-backed financing flexibility.

Balance Sheet And Financial Health

Vonovia’s balance sheet reflects a leveraged position with €43.2 billion in debt against €1.69 billion in cash. The debt load is typical for the capital-intensive real estate sector but requires disciplined refinancing amid rising rates. The company’s liquidity position and diversified funding sources mitigate near-term risks.

Growth Trends And Dividend Policy

Growth is driven by organic rent increases, strategic acquisitions, and value-add initiatives. Despite recent losses, Vonovia maintains a dividend of €1.22 per share, signaling confidence in cash flow stability. Portfolio optimization and selective disposals may support future capital recycling.

Valuation And Market Expectations

With a market cap of €23.9 billion and a beta of 1.27, Vonovia trades with higher volatility than the broader market, reflecting sector-specific risks. Investors likely price in regulatory headwinds and interest rate sensitivity, balanced against its market-leading scale.

Strategic Advantages And Outlook

Vonovia’s scale, integrated model, and focus on energy efficiency provide strategic advantages in a regulated environment. Near-term challenges include navigating interest rate impacts and rent controls, but its long-term outlook remains supported by housing demand fundamentals in core European markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount