Valuation FREY

Stocks

Market Closed - Euronext Paris 18:55:00 10/09/2026 +03			5-day change	1st Jan Change
35.20 ^EUR	0.00%		+0.57%	+20.55%

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	1,110	-	-
Change	-	0.61%	19.2%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,593	2,645	2,616
Change	-	0.61%	178.45%	2%	-1.08%
P/E	23.4x	12x	13x	9.16x	11x
PBR	-	0.81x	0.99x	0.99x	0.99x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	4.03x	3.84x	3.55x
EV / Revenue	-	4.02x	9.41x	9.15x	8.36x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20x	14.1x	17.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	5.97%	6.25%	6.96%
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	35.20	35.20	35.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FREY	12.95x	9.41x	-	5.97%	1.29B
SCENTRE GROUP	13.11x	14.89x	15.48x	5.27%	13.14B
PLAZA S.A.	18.66x	14.54x	17.84x	1.33%	9.43B
THE PHOENIX MILLS LIMITED	46.78x	14.81x	24.41x	0.15%	7.13B
PARQUE ARAUCO S.A.	25.26x	12.06x	16.84x	1.45%	4.13B
CURBLINE PROPERTIES CORP.	127.43x	15.48x	23.49x	2.31%	3.37B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.83x	6.74x	8.86x	3.48%	2.87B
ALLOS S.A.	15.27x	6.09x	8.22x	12.27%	2.79B
VINCOM RETAIL	9.99x	6.59x	10.96x	1.9%	2.31B
Average	31.25x	11.18x	15.76x	3.79%	5.16B
Weighted average by Cap.	28.67x	13.00x	17.00x	3.29%