Valuation Frequentis AG

Stocks

Market Closed - Xetra 18:35:59 17/09/2026 +03			After hours 08:30:12
67.90 ^EUR	-0.15%		67.85	-0.07%

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

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	901.4	-	-
Change	-	6.72%	-4.44%	-1.54%	170.77%	-6.74%	-	-
Enterprise Value (EV) ¹	355.5	327.6	315.5	324.5	876	781.3	779.6	735.4
Change	-	-7.85%	-3.7%	2.86%	169.95%	-10.8%	-0.22%	-5.67%
P/E	17.9x	20.3x	19.6x	16.3x	34.3x	27.2x	23.2x	19.8x
PBR	-	2.62x	2.36x	2.08x	4.99x	3.94x	3.39x	2.89x
PEG	-	-3.38x	-13.82x	0.9x	1.2x	1.5x	1.3x	1.1x
Capitalization / Revenue	1.07x	0.98x	0.85x	0.74x	1.67x	1.34x	1.2x	1.09x
EV / Revenue	1.07x	0.85x	0.74x	0.68x	1.51x	1.16x	1.04x	0.89x
EV / EBITDA	7.64x	7.18x	7.14x	5.99x	13.1x	10.8x	9.52x	7.94x
EV / EBIT	12.3x	11.7x	11.9x	10.1x	18.7x	16.1x	13.8x	11.1x
EV / FCF	14.7x	79.6x	22.7x	27.1x	24.8x	32.1x	23.1x	17.4x
FCF Yield	6.79%	1.26%	4.41%	3.68%	4.03%	3.12%	4.33%	5.76%
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%	0.51%	0.6%	0.74%
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	67.90	67.90	67.90
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

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.($)
FREQUENTIS AG	27.23x	1.16x	10.77x	0.51%	1.03B
ALLEGION PLC	18.77x	3.29x	13.17x	1.45%	13.06B
ADT INC.	8.85x	2.42x	4.72x	3.15%	5.11B
DORMAKABA HOLDING AG	21.67x	0.97x	5.91x	1.83%	3.12B
RESIDEO TECHNOLOGIES, INC.	13.41x	0.93x	6.03x	-	2.81B
S-1 CORPORATION	18.69x	0.65x	4.98x	3.81%	2.06B
ARLO TECHNOLOGIES, INC.	79.46x	-	-	-	1.44B
NAPCO SECURITY TECHNOLOGIES, INC.	22.03x	-	-	-	1.29B
JADE BIRD FIRE CO., LTD.	22.32x	-	-	-	1.3B
Average	25.83x	1.57x	7.60x	2.15%	3.47B
Weighted average by Cap.	20.31x	2.34x	9.30x	2.01%