|
Delayed
OTC Markets
09:38:05 2026-06-29 EDT
|
5-day change | 1st Jan Change | ||
| 27.00 USD | -.--% |
|
-.--% | -12.28% |
| 08-25 | Freenet AG : Goldman Sachs maintains a Sell rating | ZD |
| 08-17 | Freenet AG : DZ Bank remains 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 | 2,860 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -16.5% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,363 | 3,301 | 3,250 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -8.57% | -1.85% | -1.54% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 11.5x | 10.4x | 9.56x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.92x | 1.89x | 1.85x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -1.53x | 1x | 1.06x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.93x | 0.92x | 0.88x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.1x | 1.06x | 1x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.51x | 5.97x | 5.5x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 9.19x | 8.11x | 7.21x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11.6x | 10.4x | 9.63x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 8.6% | 9.66% | 10.4% |
| Dividend per Share 2 | 1.57 | 1.68 | 1.77 | 1.97 | 2.07 | 2.034 | 2.15 | 2.191 |
| Rate of return | 6.75% | 8.23% | 6.99% | 7.15% | 7.06% | 8.3% | 8.78% | 8.94% |
| EPS 2 | 1.62 | 0.67 | 1.3 | 2.08 | 2.3 | 2.127 | 2.349 | 2.562 |
| Distribution rate | 96.9% | 251% | 136% | 94.7% | 90% | 95.6% | 91.5% | 85.5% |
| Net sales 1 | 2,556 | 2,557 | 2,627 | 2,478 | 2,440 | 3,065 | 3,116 | 3,246 |
| EBITDA 1 | 447.3 | 478.7 | 500.2 | 503.1 | 515.4 | 516.7 | 552.9 | 591.1 |
| EBIT 1 | 250 | 129.4 | 246.1 | 357.1 | 376.5 | 366.1 | 407.2 | 450.6 |
| Net income 1 | 198.2 | 79.29 | 154.6 | 246.8 | 271.3 | 245.1 | 267.7 | 291.8 |
| Net Debt 1 | 844 | 705.3 | 580.9 | 489.3 | 253.3 | 503.1 | 441 | 390.1 |
| Reference price 2 | 23.27 | 20.42 | 25.34 | 27.54 | 29.34 | 24.50 | 24.50 | 24.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.04x | 1.31x | 4.14x | 7.03% | 223B | |
| 10.53x | 2.52x | 6.65x | 5.92% | 198B | |
| 13.27x | 2.13x | 5.49x | 4.13% | 150B | |
| 13.93x | 1.87x | 8.15x | 3.01% | 91.67B | |
| 11.57x | 0.87x | 3.24x | 6.68% | 79.22B | |
| 11.49x | 1.77x | 4.48x | 2.85% | 67.46B | |
| 15.28x | 2.68x | 8.37x | 5.06% | 57.95B | |
| 23.32x | 5.29x | 19.31x | 4.69% | 55.39B | |
| 14.08x | 2.76x | 6.18x | 4.4% | 50.95B | |
| Average | 13.84x | 2.35x | 7.33x | 4.86% | 108.18B | |
| Weighted average by Cap. | 12.74x | 2.11x | 6.41x | 5.27% |
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
- FRTAF Stock
- Valuation freenet AG
Select your edition
All financial news and data tailored to specific country editions
