|
Market Closed -
Xetra
19:35:52 03/11/2026 +03
|
After hours 21:30:18 | |||
| 66.90 EUR | -2.76% |
|
66.70 | -0.30% |
| 09-01 | Frequentis AG commences an Equity Buyback Plan, under the authorization approved on June 19, 2026. | CI |
| 08-07 | Frequentis AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Frequentis AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 355.5 | 379.4 | 362.5 | 356.9 | 966.5 | 913.3 | - | - |
| Change | - | 6.72% | -4.44% | -1.54% | 170.77% | -5.5% | - | - |
| Enterprise Value (EV) 1 | 355.5 | 327.6 | 315.5 | 324.5 | 876 | 793.3 | 791.5 | 747.3 |
| Change | - | -7.85% | -3.7% | 2.86% | 169.95% | -9.44% | -0.22% | -5.58% |
| P/E | 17.9x | 20.3x | 19.6x | 16.3x | 34.3x | 27.6x | 23.5x | 20x |
| PBR | - | 2.62x | 2.36x | 2.08x | 4.99x | 3.99x | 3.43x | 2.93x |
| PEG | - | -3.38x | -13.82x | 0.9x | 1.2x | 1.6x | 1.3x | 1.2x |
| Capitalization / Revenue | 1.07x | 0.98x | 0.85x | 0.74x | 1.67x | 1.35x | 1.22x | 1.1x |
| EV / Revenue | 1.07x | 0.85x | 0.74x | 0.68x | 1.51x | 1.18x | 1.05x | 0.9x |
| EV / EBITDA | 7.64x | 7.18x | 7.14x | 5.99x | 13.1x | 10.9x | 9.67x | 8.07x |
| EV / EBIT | 12.3x | 11.7x | 11.9x | 10.1x | 18.7x | 16.4x | 14x | 11.3x |
| EV / FCF | 14.7x | 79.6x | 22.7x | 27.1x | 24.8x | 32.6x | 23.5x | 17.6x |
| FCF Yield | 6.79% | 1.26% | 4.41% | 3.68% | 4.03% | 3.07% | 4.26% | 5.67% |
| Dividend per Share 2 | 0.15 | 0.2 | 0.244 | 0.27 | 0.3 | 0.3464 | 0.41 | 0.5026 |
| Rate of return | 0.56% | 0.7% | 0.89% | 1% | 0.41% | 0.5% | 0.6% | 0.73% |
| EPS 2 | 1.5 | 1.41 | 1.39 | 1.65 | 2.12 | 2.494 | 2.929 | 3.435 |
| Distribution rate | 10% | 14.2% | 17.6% | 16.4% | 14.2% | 13.9% | 14% | 14.6% |
| Net sales 1 | 333.5 | 386 | 427.5 | 480.3 | 580.1 | 674.3 | 750.3 | 828.7 |
| EBITDA 1 | 46.51 | 45.6 | 44.2 | 54.13 | 66.94 | 72.55 | 81.89 | 92.57 |
| EBIT 1 | 28.97 | 28.1 | 26.6 | 32.1 | 46.75 | 48.45 | 56.6 | 66.03 |
| Net income 1 | 19.97 | 18.72 | 18.42 | 22 | 28.31 | 33.12 | 38.89 | 45.7 |
| Net Debt 1 | - | -51.78 | -47.06 | -32.46 | -90.54 | -120 | -121.8 | -166 |
| Reference price 2 | 26.80 | 28.60 | 27.30 | 26.90 | 72.80 | 68.80 | 68.80 | 68.80 |
| Nbr of stocks (in thousands) | 13,265 | 13,265 | 13,279 | 13,269 | 13,276 | 13,275 | - | - |
| Announcement Date | 4/5/22 A | 4/12/23 A | 4/9/24 A | 4/8/25 A | 4/9/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.59x | 1.18x | 10.93x | 0.5% | 1.02B | |
| 24.75x | 5.54x | 14.36x | 1.68% | 400B | |
| 43.03x | 15.11x | 30.29x | -.--% | 207B | |
| 14.55x | 0.59x | 10.06x | 3.15% | 132B | |
| 18.62x | 5.78x | 13.84x | 0.7% | 97.79B | |
| 35.26x | 6.82x | 19.82x | 0.99% | 80.65B | |
| 33.33x | 8.93x | 21.04x | -.--% | 61.99B | |
| 25.43x | 6.24x | 19.89x | 1.5% | 52.85B | |
| 42.27x | 1.95x | 12.3x | 1.96% | 48.69B | |
| 17.22x | 2.74x | 11.47x | 4.13% | 48.11B | |
| Average | 28.20x | 5.49x | 16.40x | 1.46% | 113.06B | |
| Weighted average by Cap. | 28.06x | 6.77x | 17.53x | 1.42% |
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
- FQT Stock
- Valuation Frequentis AG
Select your edition
All financial news and data tailored to specific country editions
