Valuation Fraport AG

Equities

Market Closed - Xetra Other stock markets 11:35:23 2026-01-22 EST			5-day change	1st Jan Change
76.60 ^EUR	+2.34%		+6.32%	+9.51%

01-22	FRAPORT AG : UBS gives a Sell rating	ZD
01-20	FRAPORT AG : Bernstein remains its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,560	5,468	3,515	5,059	5,405	7,077	7,077	-
Change	-	19.89%	-35.7%	43.92%	6.83%	30.94%	0%	-
Enterprise Value (EV) ¹	10,443	12,739	11,856	14,403	15,084	15,514	15,527	15,274
Change	-	21.98%	-6.93%	21.48%	4.73%	2.86%	0.08%	-1.63%
P/E ratio	-6.93x	66.5x	26.6x	12.9x	12x	16.6x	19.7x	18x
PBR	1.24x	1.46x	0.9x	1.17x	1.12x	1.33x	1.25x	1.19x
PEG	-	-1x	0.4x	0x	0.8x	-3.05x	-1.3x	1.89x
Capitalization / Revenue	2.72x	2.55x	1.1x	1.26x	1.22x	1.59x	1.55x	1.49x
EV / Revenue	6.23x	5.94x	3.71x	3.6x	3.41x	3.49x	3.4x	3.21x
EV / EBITDA	-41.7x	16.8x	11.5x	12x	11.6x	11.1x	10.7x	9.72x
EV / EBIT	-14.7x	40.6x	21x	20.5x	19.6x	17.8x	19.8x	17.6x
EV / FCF	-7.56x	-16.5x	-32.4x	-21.6x	-21.3x	-150x	92.6x	31.3x
FCF Yield	-13.2%	-6.05%	-3.09%	-4.63%	-4.7%	-0.67%	1.08%	3.19%
Dividend per Share ²	-	-	-	-	-	0.5381	1.409	1.858
Rate of return	-	-	-	-	-	0.7%	1.84%	2.43%
EPS ²	-7.12	0.89	1.43	4.26	4.88	4.615	3.894	4.264
Distribution rate	-	-	-	-	-	11.7%	36.2%	43.6%
Net sales ¹	1,677	2,143	3,194	4,000	4,427	4,449	4,568	4,760
EBITDA ¹	-250.6	757	1,030	1,204	1,302	1,404	1,456	1,572
EBIT ¹	-708.1	313.7	564.5	702.8	769.5	869.4	785.2	865.7
Net income ¹	-657.6	82.8	132.4	393.2	450.6	430.2	368.7	405.5
Net Debt ¹	5,883	7,271	8,340	9,343	9,679	8,437	8,450	8,196
Reference price ²	49.36	59.18	38.05	54.76	58.50	76.60	76.60	76.60
Nbr of stocks (in thousands)	92,391	92,391	92,391	92,391	92,391	92,391	92,391	-
Announcement Date	3/16/21	3/15/22	3/14/23	3/19/24	3/18/25	-	-	-

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.($)
FRAPORT AG	16.22x	3.45x	10.94x	0.72%	8.09B
AIRPORTS OF THAILAND	34.94x	10.78x	18.53x	1.6%	24.29B
HAINAN AIRPORT INFRASTRUCTURE CO., LTD	77.5x	-	-	0.43%	7.63B
GRUPO AEROPORTUARIO DEL CENTRO NORTE, S.A.B. DE C.V.	17.19x	6.61x	10.54x	4.56%	5.56B
FLUGHAFEN WIEN AG	23.31x	4.52x	11.84x	3.64%	5.4B
ATHENS INTERNATIONAL AIRPORT AE	16.28x	6.06x	10.12x	6.29%	3.99B
GUANGZHOU BAIYUN INTERNATIONAL AIRPORT COMPANY LIMITED	17.83x	2.47x	5.99x	2.21%	3.53B
ENAV S.P.A.	31.25x	2.64x	10.78x	6.02%	2.97B
SHENZHEN AIRPORT CO., LTD.	23.35x	3.13x	8.04x	2.21%	2.09B
Average	28.65x	4.96x	10.85x	3.08%	7.06B
Weighted average by Cap.	32.45x	7.12x	13.80x	2.33%