Valuation FREY Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 22:32:57 11/06/2026 +03			5-day change	1st Jan Change
34.80 ^EUR	+1.75%		-0.58%	+22.14%

03-06	Frey FY net profit group share EUR 77.4 mln	RE
03-06	Frey Proposes Dividend Payment for the Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,106	-	-
Change	-	0.61%	18.78%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,589	2,641	2,612
Change	-	0.61%	178.03%	2%	-1.09%
P/E Ratio	23.4x	12x	12.8x	9.05x	10.9x
PBR	-	0.81x	1.04x	1.05x	1.05x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	4.01x	3.83x	3.54x
EV / Revenue	-	4.02x	9.39x	9.13x	8.35x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20x	14x	17.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6.03%	6.32%	7.04%
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	34.80	34.80	34.80
Nbr of stocks (in thousands)	31,914	31,888	31,783	-	-
Announcement Date	3/6/25 A	3/5/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCENTRE GROUP	16.18x	15.54x	16.16x	4.84%	13.86B
PLAZA S.A.	19.06x	13.78x	16.87x	1.42%	8.95B
THE PHOENIX MILLS LIMITED	50.1x	15.06x	25.71x	0.18%	6.63B
PARQUE ARAUCO S.A.	21.91x	11.33x	15.85x	1.71%	3.74B
CURBLINE PROPERTIES CORP.	185.19x	15.52x	21.85x	2.29%	3.13B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.49x	6.41x	8.55x	4.02%	2.66B
ALLOS S.A.	15.11x	5.83x	7.75x	13.18%	2.58B
VINCOM RETAIL	12.53x	6.75x	11x	-.--%	2.56B
Average	41.45x	11.28x	15.47x	3.46%	5.51B
Weighted average by Cap.	33.78x	13.12x	16.87x	3.16%