Company Valuation: Fraport AG

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,001 4,560 5,468 3,515 5,059 5,340 5,340 -
Change - -34.86% 19.89% -35.7% 43.92% 5.55% 0% -
Enterprise Value (EV) 1 11,516 10,443 12,739 11,856 14,403 14,214 14,274 13,961
Change - -9.31% 21.98% -6.93% 21.48% -1.31% 0.42% -2.19%
P/E ratio 16.7x -6.93x 66.5x 26.6x 12.9x 11.8x 11.5x 11.5x
PBR 1.58x 1.24x 1.46x 0.9x 1.17x 1.1x 0.99x 0.92x
PEG - 0x -1x 0.4x 0x 0.8x 5.86x -5,765.93x
Capitalization / Revenue 1.89x 2.72x 2.55x 1.1x 1.26x 1.21x 1.21x 1.18x
EV / Revenue 3.11x 6.23x 5.94x 3.71x 3.6x 3.22x 3.24x 3.08x
EV / EBITDA 9.76x -41.7x 16.8x 11.5x 12x 10.9x 10.1x 9.19x
EV / EBIT 16.3x -14.7x 40.6x 21x 20.5x 18x 16.6x 15.6x
EV / FCF -27x -7.56x -16.5x -32.4x -21.6x -25.9x -352x 32.7x
FCF Yield -3.71% -13.2% -6.05% -3.09% -4.63% -3.87% -0.28% 3.06%
Dividend per Share 2 2 - - - - - 1.478 1.843
Rate of return 2.64% - - - - - 2.56% 3.19%
EPS 2 4.54 -7.12 0.89 1.43 4.26 4.917 5.014 5.014
Distribution rate 44.1% - - - - - 29.5% 36.7%
Net sales 1 3,706 1,677 2,143 3,194 4,000 4,414 4,400 4,533
EBITDA 1 1,180 -250.6 757 1,030 1,204 1,307 1,413 1,520
EBIT 1 705 -708.1 313.7 564.5 702.8 789 859.2 892.1
Net income 1 420.7 -657.6 82.8 132.4 393.2 452.4 460.8 457.8
Net Debt 1 4,514 5,883 7,271 8,340 9,343 8,874 8,933 8,621
Reference price 2 75.78 49.36 59.18 38.05 54.76 57.80 57.80 57.80
Nbr of stocks (in thousands) 92,391 92,391 92,391 92,391 92,391 92,391 92,391 -
Announcement Date 3/13/20 3/16/21 3/15/22 3/14/23 3/19/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
11.9x3.23x10.92x-.--% 5.57B
33.53x10.96x18.19x1.66% 22.87B
22.16x4.62x11.04x2.9% 4.62B
15.55x6.03x9.75x4.35% 3.72B
22.72x2.21x9.11x1.46% 3.03B
23.04x2.27x5.6x1.51% 3.02B
11.14x5.02x7.9x - 2.6B
33.09x3.26x9.29x1.45% 1.92B
14.31x2.03x6.71x6.7% 1.9B
Average 20.83x 4.40x 9.84x percentage-no-prefix 5.47B
Weighted average by Cap. 25.41x 7.09x 13.40x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield