Valuation FREY

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 01/08/26 am AEST			5-day change	1st Jan Change
35.20 ^EUR	+0.57%		+0.57%	+20.55%

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.($)
FREY	12.95x	9.41x	-	5.97%	1.28B
SCENTRE GROUP	16.8x	15.89x	16.53x	4.68%	14.37B
PLAZA S.A.	21.3x	13.71x	16.98x	1.53%	8.9B
THE PHOENIX MILLS LIMITED	53.71x	16.06x	27.42x	0.17%	7.09B
PARQUE ARAUCO S.A.	25.21x	11.98x	16.85x	1.24%	3.85B
CURBLINE PROPERTIES CORP.	133.22x	16.09x	23.99x	2.22%	3.52B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	10.72x	6.16x	8.41x	3.7%	2.72B
ALLOS S.A.	15.48x	5.9x	7.87x	12.98%	2.66B
VINCOM RETAIL	10.28x	5.79x	9.26x	2.02%	2.14B
Average	33.30x	11.22x	15.91x	3.83%	5.17B
Weighted average by Cap.	31.96x	13.41x	17.59x	3.25%