|
Market Closed -
CBOE
11:30:00 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 63.45 EUR | +0.55% |
|
-5.29% | -9.47% |
| 08-19 | MP Capital Markets Reduces Fraport PT, Maintains Hold Rating | MT |
| 08-19 | Fraport AG : Warburg Research reaffirms its Neutral rating | ZD |
Company Valuation: Fraport AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,468 | 3,515 | 5,059 | 5,405 | 6,463 | 5,867 | - | - |
| Change | - | -35.7% | 43.92% | 6.83% | 19.57% | -9.22% | - | - |
| Enterprise Value (EV) 1 | 12,739 | 11,856 | 14,403 | 15,084 | 14,653 | 14,406 | 14,101 | 13,857 |
| Change | - | -6.93% | 21.48% | 4.73% | -2.85% | -1.69% | -2.12% | -1.73% |
| P/E | 66.5x | 26.6x | 12.9x | 12x | 15x | 20x | 17.9x | 14.3x |
| PBR | 1.46x | 0.9x | 1.17x | 1.12x | 1.25x | 1.08x | 1.03x | 0.97x |
| PEG | - | 0.4x | 0x | 0.8x | -3.49x | -0.6x | 1.6x | 0.6x |
| Capitalization / Revenue | 2.55x | 1.1x | 1.26x | 1.22x | 1.46x | 1.28x | 1.23x | 1.17x |
| EV / Revenue | 5.94x | 3.71x | 3.6x | 3.41x | 3.31x | 3.15x | 2.94x | 2.76x |
| EV / EBITDA | 16.8x | 11.5x | 12x | 11.6x | 10.2x | 9.87x | 8.88x | 8.21x |
| EV / EBIT | 40.6x | 21x | 20.5x | 19.6x | 16.5x | 18.8x | 16.5x | 14.6x |
| EV / FCF | -16.5x | -32.4x | -21.6x | -21.3x | -3,408x | 100x | 37.1x | 27.6x |
| FCF Yield | -6.05% | -3.09% | -4.63% | -4.7% | -0.03% | 1% | 2.69% | 3.62% |
| Dividend per Share 2 | - | - | - | - | 1 | 1 | 1.757 | 2.818 |
| Rate of return | - | - | - | - | 1.43% | 1.58% | 2.77% | 4.44% |
| EPS 2 | 0.89 | 1.43 | 4.26 | 4.88 | 4.67 | 3.173 | 3.539 | 4.44 |
| Distribution rate | - | - | - | - | 21.4% | 31.5% | 49.7% | 63.5% |
| Net sales 1 | 2,143 | 3,194 | 4,000 | 4,427 | 4,432 | 4,568 | 4,789 | 5,013 |
| EBITDA 1 | 757 | 1,030 | 1,204 | 1,302 | 1,437 | 1,460 | 1,589 | 1,688 |
| EBIT 1 | 313.7 | 564.5 | 702.8 | 769.5 | 885.4 | 766.9 | 856.1 | 951 |
| Net income 1 | 82.8 | 132.4 | 393.2 | 450.6 | 431.8 | 296.2 | 332.7 | 410.8 |
| Net Debt 1 | 7,271 | 8,340 | 9,343 | 9,679 | 8,190 | 8,539 | 8,234 | 7,990 |
| Reference price 2 | 59.18 | 38.05 | 54.76 | 58.50 | 69.95 | 63.45 | 63.45 | 63.45 |
| Nbr of stocks (in thousands) | 92,391 | 92,391 | 92,391 | 92,391 | 92,391 | 92,469 | - | - |
| Announcement Date | 3/15/22 | 3/14/23 | 3/19/24 | 3/18/25 | 3/17/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.97x | 14.29x | 25.16x | 1.16% | 28.69B | |
| 19.67x | 3.12x | 9.77x | 1.59% | 6.72B | |
| 22.23x | 4.22x | 10.77x | 3.3% | 4.89B | |
| 13.16x | 5.48x | 8.44x | 5.86% | 4.85B | |
| 142.5x | - | - | 0.35% | 4.83B | |
| 16.17x | 5.99x | 9.9x | 6.21% | 3.85B | |
| 25.61x | 2.48x | 9.81x | 6.07% | 3.11B | |
| 25.59x | 1.42x | 4.93x | 1.95% | 2.84B | |
| Average | 39.11x | 5.29x | 11.25x | 3.31% | 7.47B | |
| Weighted average by Cap. | 43.22x | 9.34x | 17.54x | 2.32% |
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
- FRA Stock
- FRAd Stock
- Valuation Fraport AG
Select your edition
All financial news and data tailored to specific country editions
