|
Market Closed -
CBOE
11:30:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 24.22 EUR | +0.58% |
|
+1.68% | -17.84% |
| 08-17 | Freenet AG : DZ Bank remains its Buy rating | ZD |
| 08-17 | Freenet AG : Deutsche Bank reaffirms its Buy rating | ZD |
Company Valuation: freenet AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,792 | 2,428 | 3,013 | 3,275 | 3,425 | 2,841 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -17.04% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,366 | 3,290 | 3,237 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -8.5% | -2.26% | -1.6% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 12x | 10.3x | 9.48x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.91x | 1.86x | 1.85x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -1x | 0.6x | 1.13x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.94x | 0.93x | 0.87x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.12x | 1.07x | 0.99x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.47x | 5.95x | 5.46x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 9.43x | 8.05x | 7.13x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11.9x | 10.6x | 9.68x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 8.43% | 9.42% | 10.3% |
| Dividend per Share 2 | 1.57 | 1.68 | 1.77 | 1.97 | 2.07 | 2.051 | 2.155 | 2.202 |
| Rate of return | 6.75% | 8.23% | 6.99% | 7.15% | 7.06% | 8.43% | 8.86% | 9.05% |
| EPS 2 | 1.62 | 0.67 | 1.3 | 2.08 | 2.3 | 2.021 | 2.368 | 2.566 |
| Distribution rate | 96.9% | 251% | 136% | 94.7% | 90% | 101% | 91% | 85.8% |
| Net sales 1 | 2,556 | 2,557 | 2,627 | 2,478 | 2,440 | 3,009 | 3,062 | 3,269 |
| EBITDA 1 | 447.3 | 478.7 | 500.2 | 503.1 | 515.4 | 520.5 | 553 | 592.8 |
| EBIT 1 | 250 | 129.4 | 246.1 | 357.1 | 376.5 | 357 | 408.7 | 453.7 |
| Net income 1 | 198.2 | 79.29 | 154.6 | 246.8 | 271.3 | 235.7 | 269.5 | 290.8 |
| Net Debt 1 | 844 | 705.3 | 580.9 | 489.3 | 253.3 | 524.2 | 448.2 | 395.7 |
| Reference price 2 | 23.27 | 20.42 | 25.34 | 27.54 | 29.34 | 24.34 | 24.34 | 24.34 |
| Nbr of stocks (in thousands) | 119,974 | 118,901 | 118,901 | 118,901 | 116,737 | 116,737 | - | - |
| Announcement Date | 3/1/22 | 3/24/23 | 3/26/24 | 3/26/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.67x | 1.37x | 4.31x | 6.78% | 232B | |
| 10.89x | 2.57x | 6.79x | 5.71% | 205B | |
| 13.96x | 2.23x | 5.74x | 3.9% | 162B | |
| 13.22x | 1.79x | 7.66x | 3.2% | 85.07B | |
| 13.06x | 0.93x | 3.43x | 5.8% | 82.9B | |
| 11.96x | 1.82x | 4.59x | 2.74% | 71.52B | |
| 15.51x | 2.71x | 8.47x | 5% | 58.69B | |
| 23.62x | 5.34x | 19.53x | 4.54% | 56.57B | |
| 15.78x | 2.78x | 6.22x | 4.4% | 51.05B | |
| Average | 14.41x | 2.39x | 7.42x | 4.67% | 111.75B | |
| Weighted average by Cap. | 13.25x | 2.16x | 6.48x | 5.07% |
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
- FNTN Stock
- FNTNd Stock
- Valuation freenet AG
Select your edition
All financial news and data tailored to specific country editions
