|
Delayed
Swiss Exchange
11:36:55 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 23.30 CHF | +3.65% |
|
+3.65% | -12.54% |
| 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 | 2,939 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -14.18% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,443 | 3,380 | 3,330 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -6.41% | -1.8% | -1.51% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 11.8x | 10.7x | 9.83x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.97x | 1.94x | 1.9x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -1.57x | 1x | 1.09x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.96x | 0.94x | 0.91x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.12x | 1.08x | 1.03x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.66x | 6.11x | 5.63x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 9.4x | 8.3x | 7.39x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11.9x | 10.6x | 9.87x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 8.4% | 9.43% | 10.1% |
| 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% | 8.08% | 8.54% | 8.7% |
| 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 | 25.18 | 25.18 | 25.18 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.02x | 1.31x | 4.14x | 7.04% | 222B | |
| 11.14x | 2.6x | 6.88x | 5.58% | 210B | |
| 13.9x | 2.18x | 5.62x | 3.94% | 159B | |
| 13.81x | 1.86x | 8.11x | 3.04% | 93.15B | |
| 11.83x | 0.89x | 3.34x | 6.53% | 80.78B | |
| 11.48x | 1.77x | 4.47x | 2.85% | 68.4B | |
| 15.35x | 2.69x | 8.4x | 5.04% | 58.23B | |
| 24.24x | 5.47x | 19.96x | 4.5% | 57.98B | |
| 15.13x | 2.8x | 6.27x | 4.35% | 51.61B | |
| Average | 14.21x | 2.40x | 7.46x | 4.76% | 111.32B | |
| Weighted average by Cap. | 13.09x | 2.16x | 6.55x | 5.14% |
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
- FNTN Stock
- Valuation freenet AG
Select your edition
All financial news and data tailored to specific country editions
