Valuation FREY Börse Stuttgart

Stocks

Delayed Börse Stuttgart 04:17:38 15/09/26 am AEST			5-day change	1st Jan Change
34.80 ^EUR	+0.58%		0.00%	+23.57%

28/07	Frey posts a sharp jump in group net profit in the first half
27/07	Frey SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,110	-	-
Change	-	0.61%	19.2%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,593	2,645	2,616
Change	-	0.61%	178.45%	2%	-1.08%
P/E	23.4x	12x	13x	9.16x	11x
PBR	-	0.81x	0.99x	0.99x	0.99x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	4.03x	3.84x	3.55x
EV / Revenue	-	4.02x	9.41x	9.15x	8.36x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20x	14.1x	17.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	5.97%	6.25%	6.96%
EPS ²	1.24	2.43	2.718	3.844	3.187
Distribution rate	-	82.3%	77.3%	57.2%	76.9%
Net sales ¹	-	231.4	275.6	289.1	312.8
EBITDA	-	-	-	-	-
EBIT ¹	-	-	129.6	188.1	147.9
Net income	40	-	-	-	-
Net Debt ¹	-	-	1,483	1,535	1,506
Reference price ²	29.00	29.20	35.20	35.20	35.20
Nbr of stocks (in thousands)	31,914	31,888	31,533	-	-
Announcement Date	6/3/25	5/3/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCENTRE GROUP	13x	14.82x	15.4x	5.31%	12.96B
PLAZA S.A.	18x	14.1x	17.3x	1.38%	8.93B
THE PHOENIX MILLS LIMITED	46.61x	14.76x	24.33x	0.15%	7.08B
PARQUE ARAUCO S.A.	24.4x	11.76x	16.42x	1.5%	3.91B
CURBLINE PROPERTIES CORP.	127.48x	15.49x	23.5x	2.31%	3.37B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.91x	6.78x	8.9x	3.46%	2.89B
ALLOS S.A.	15.33x	6.11x	8.25x	12.22%	2.81B
VINCOM RETAIL	9.73x	6.42x	10.68x	1.95%	2.24B
Average	33.31x	11.28x	15.60x	3.54%	5.52B
Weighted average by Cap.	29.05x	12.94x	16.80x	3.27%