Valuation FREY

Stocks

Market Closed - Euronext Paris 19:55:00 28/10/2026 +03			5-day change	1st Jan Change
34.40 ^EUR	0.00%		0.00%	+17.81%

07-28	Frey posts a sharp jump in group net profit in the first half
07-27	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	1,085	-	-
Change	-	0.61%	16.5%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,568	2,619	2,591
Change	-	0.61%	175.74%	2.02%	-1.1%
P/E	23.4x	12x	12.7x	8.95x	10.8x
PBR	-	0.81x	1.03x	1.03x	1.04x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	3.94x	3.75x	3.47x
EV / Revenue	-	4.02x	9.32x	9.06x	8.28x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	19.8x	13.9x	17.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6.1%	6.4%	7.12%
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	34.40	34.40	34.40
Nbr of stocks (in thousands)	31,914	31,888	31,533	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FREY	12.66x	9.32x	-	6.1%	1.21B
VINGROUP	64.94x	-	-	-	69.72B
SUN HUNG KAI PROPERTIES LIMITED	12.56x	4.4x	11.29x	3.83%	39.78B
MITSUBISHI ESTATE CO., LTD.	18.68x	4.05x	16.29x	1.31%	28.81B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.68%	27.72B
MITSUI FUDOSAN CO., LTD.	14.58x	3.16x	15.14x	2.4%	26.9B
CHINA RESOURCES LAND LIMITED	8.07x	1.47x	8.25x	4.39%	26.87B
CK ASSET HOLDINGS LIMITED	10.26x	2.01x	7.76x	4.09%	20.62B
VINHOMES	8.52x	3.02x	7.05x	-.--%	20.19B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.34x	6.46x	16.98x	1.63%	19.11B
Average	16.93x	3.85x	10.54x	3.6%	28.09B
Weighted average by Cap.	24.87x	3.19x	10.56x	3.49%