|
Market Closed -
Xetra
12:35:09 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 62.55 EUR | -0.95% |
|
+0.97% | -10.58% |
| 10-27 | Lounge Instead of Waiting Area: New Service Just Before Departure | DP |
| 10-27 | Fraport AG : Jefferies gives a Buy 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 | 5,784 | - | - |
| Change | - | -35.7% | 43.92% | 6.83% | 19.57% | -10.5% | - | - |
| Enterprise Value (EV) 1 | 12,739 | 11,856 | 14,403 | 15,084 | 14,653 | 14,336 | 14,041 | 13,793 |
| Change | - | -6.93% | 21.48% | 4.73% | -2.85% | -2.17% | -2.06% | -1.76% |
| P/E | 66.5x | 26.6x | 12.9x | 12x | 15x | 19.8x | 17.9x | 14.3x |
| PBR | 1.46x | 0.9x | 1.17x | 1.12x | 1.25x | 1.06x | 1.02x | 0.96x |
| PEG | - | 0.4x | 0x | 0.8x | -3.49x | -0.6x | 1.7x | 0.6x |
| Capitalization / Revenue | 2.55x | 1.1x | 1.26x | 1.22x | 1.46x | 1.27x | 1.21x | 1.16x |
| EV / Revenue | 5.94x | 3.71x | 3.6x | 3.41x | 3.31x | 3.14x | 2.94x | 2.76x |
| EV / EBITDA | 16.8x | 11.5x | 12x | 11.6x | 10.2x | 9.83x | 8.85x | 8.18x |
| EV / EBIT | 40.6x | 21x | 20.5x | 19.6x | 16.5x | 18.8x | 16.4x | 14.5x |
| EV / FCF | -16.5x | -32.4x | -21.6x | -21.3x | -3,408x | 100x | 37x | 27.6x |
| FCF Yield | -6.05% | -3.09% | -4.63% | -4.7% | -0.03% | 1% | 2.7% | 3.63% |
| Dividend per Share 2 | - | - | - | - | 1 | 1 | 1.587 | 2.749 |
| Rate of return | - | - | - | - | 1.43% | 1.6% | 2.54% | 4.4% |
| EPS 2 | 0.89 | 1.43 | 4.26 | 4.88 | 4.67 | 3.167 | 3.491 | 4.363 |
| Distribution rate | - | - | - | - | 21.4% | 31.6% | 45.5% | 63% |
| Net sales 1 | 2,143 | 3,194 | 4,000 | 4,427 | 4,432 | 4,562 | 4,772 | 4,989 |
| EBITDA 1 | 757 | 1,030 | 1,204 | 1,302 | 1,437 | 1,458 | 1,587 | 1,687 |
| EBIT 1 | 313.7 | 564.5 | 702.8 | 769.5 | 885.4 | 764.5 | 855.6 | 950 |
| Net income 1 | 82.8 | 132.4 | 393.2 | 450.6 | 431.8 | 295.6 | 327.9 | 403 |
| Net Debt 1 | 7,271 | 8,340 | 9,343 | 9,679 | 8,190 | 8,552 | 8,257 | 8,010 |
| Reference price 2 | 59.18 | 38.05 | 54.76 | 58.50 | 69.95 | 62.55 | 62.55 | 62.55 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.94x | 3.15x | 9.87x | 1.58% | 6.51B | |
| 17.25x | 6.68x | 11.31x | 4.5% | 45.13B | |
| 44.72x | 12.97x | 22.93x | 1.35% | 25.9B | |
| 22.63x | 1.26x | 9.55x | 2.05% | 15.37B | |
| 20.06x | 6.56x | 12.45x | 2.43% | 13.35B | |
| 18.25x | 2.9x | 8.57x | 3.59% | 12.31B | |
| 159.75x | 8.03x | 20.07x | -.--% | 9.95B | |
| 22.73x | 3x | 6.88x | 2.24% | 8.89B | |
| 44.89x | 16.38x | 23.1x | 1.64% | 8.08B | |
| 13.02x | 4.16x | 7.62x | 6.45% | 7.48B | |
| Average | 38.32x | 6.51x | 13.24x | 2.58% | 15.3B | |
| Weighted average by Cap. | 33.72x | 7.00x | 13.67x | 2.86% |
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
- Valuation Fraport AG
Select your edition
All financial news and data tailored to specific country editions
