Valuation FREY Liquidnet

Stocks

Real-time Estimate Cboe Europe Other stock markets 01:30:00 12/08/26 am AEST			5-day change	1st Jan Change
28.16 ^EUR	0.00%		0.00%	-

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	1,123	-	-
Change	-	0.61%	20.56%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,605	2,657	2,629
Change	-	0.61%	179.81%	1.99%	-1.08%
P/E	23.4x	12x	13.1x	9.26x	11.2x
PBR	-	0.81x	1.01x	1.01x	1.01x
PEG	-	0.1x	1.1x	0.2x	-0.7x
Capitalization / Revenue	-	4.02x	4.07x	3.88x	3.59x
EV / Revenue	-	4.02x	9.45x	9.19x	8.4x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20.1x	14.1x	17.8x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	5.9%	6.18%	6.88%
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	35.60	35.60	35.60
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	17.01x	16.02x	16.65x	4.62%	14.65B
PLAZA S.A.	25.41x	14.84x	17.91x	1.3%	9.68B
THE PHOENIX MILLS LIMITED	54.92x	16.4x	28.01x	0.17%	7.26B
PARQUE ARAUCO S.A.	25.76x	12.62x	17.72x	0.91%	4.32B
CURBLINE PROPERTIES CORP.	130x	15.76x	23.49x	2.27%	3.44B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	10.62x	6.17x	8.42x	3.71%	2.7B
ALLOS S.A.	16.81x	5.88x	7.8x	12.86%	2.65B
VINCOM RETAIL	10.59x	5.96x	9.53x	1.96%	2.22B
Average	36.39x	11.71x	16.19x	3.48%	5.86B
Weighted average by Cap.	33.02x	13.89x	17.96x	3.02%