|
Market Closed -
Xetra
18:35:07 04/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 24.38 EUR | +0.16% |
|
-0.65% | -16.91% |
| 08-25 | Freenet AG : Goldman Sachs maintains a Sell rating | ZD |
| 08-17 | Freenet AG : DZ Bank remains its Buy rating | ZD |
Company Valuation: freenet AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,792 | 2,428 | 3,013 | 3,275 | 3,425 | 2,846 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -16.91% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,353 | 3,296 | 3,243 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -8.86% | -1.69% | -1.59% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 11.6x | 10.5x | 9.54x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.91x | 1.89x | 1.85x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -1.41x | 1x | 0.96x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.93x | 0.91x | 0.87x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.09x | 1.06x | 1x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.5x | 5.99x | 5.48x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 9.36x | 8.16x | 7.2x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11.8x | 10.6x | 9.7x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 8.46% | 9.4% | 10.3% |
| Dividend per Share 2 | 1.57 | 1.68 | 1.77 | 1.97 | 2.07 | 2.034 | 2.128 | 2.191 |
| Rate of return | 6.75% | 8.23% | 6.99% | 7.15% | 7.06% | 8.34% | 8.73% | 8.99% |
| EPS 2 | 1.62 | 0.67 | 1.3 | 2.08 | 2.3 | 2.111 | 2.324 | 2.556 |
| Distribution rate | 96.9% | 251% | 136% | 94.7% | 90% | 96.4% | 91.6% | 85.7% |
| Net sales 1 | 2,556 | 2,557 | 2,627 | 2,478 | 2,440 | 3,070 | 3,123 | 3,254 |
| EBITDA 1 | 447.3 | 478.7 | 500.2 | 503.1 | 515.4 | 515.5 | 550 | 591.4 |
| EBIT 1 | 250 | 129.4 | 246.1 | 357.1 | 376.5 | 358.4 | 404 | 450.7 |
| Net income 1 | 198.2 | 79.29 | 154.6 | 246.8 | 271.3 | 235.7 | 263.7 | 290.8 |
| Net Debt 1 | 844 | 705.3 | 580.9 | 489.3 | 253.3 | 506.5 | 449.8 | 397.3 |
| Reference price 2 | 23.27 | 20.42 | 25.34 | 27.54 | 29.34 | 24.38 | 24.38 | 24.38 |
| Nbr of stocks (in thousands) | 119,974 | 118,901 | 118,901 | 118,901 | 116,737 | 116,737 | - | - |
| Announcement Date | 3/1/22 A | 3/24/23 A | 3/26/24 A | 3/26/25 A | 2/25/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.55x | 1.09x | 6.5x | 8.34% | 3.31B | |
| 11.32x | 1.33x | 4.22x | 6.97% | 225B | |
| 11.04x | 2.59x | 6.85x | 5.63% | 208B | |
| 13.81x | 2.21x | 5.68x | 3.97% | 158B | |
| 13.6x | 1.84x | 7.89x | 3.1% | 90.06B | |
| 12.17x | 0.92x | 3.46x | 6.36% | 82.01B | |
| 11.55x | 1.77x | 4.48x | 2.83% | 69.23B | |
| 15.42x | 2.69x | 8.42x | 5.03% | 58.32B | |
| 24.35x | 5.48x | 20.04x | 4.48% | 58.26B | |
| 15.51x | 2.74x | 6.13x | 4.47% | 50.19B | |
| Average | 14.03x | 2.27x | 7.37x | 5.12% | 100.26B | |
| Weighted average by Cap. | 13.15x | 2.16x | 6.55x | 5.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FNTN Stock
- Valuation freenet AG
Select your edition
All financial news and data tailored to specific country editions
