|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.87 EUR | +2.45% |
|
+5.59% | -18.88% |
| 07-01 | FREENET : Deutsche Bank reiterates its Buy rating | ZD |
| 07-01 | Deutsche Bank Research keeps Freenet at 'Buy', target €33 | DP |
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 | 2,720 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -20.59% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,225 | 3,168 | 3,113 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -12.32% | -1.77% | -1.74% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 10.7x | 9.66x | 9.06x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.78x | 1.76x | 1.73x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -2.12x | 0.9x | 1.37x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.9x | 0.89x | 0.83x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.07x | 1.03x | 0.95x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.2x | 5.73x | 5.26x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 8.72x | 7.75x | 6.88x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11.5x | 10.3x | 9.42x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 8.71% | 9.75% | 10.6% |
| Dividend per Share 2 | 1.57 | 1.68 | 1.77 | 1.97 | 2.07 | 2.044 | 2.153 | 2.23 |
| Rate of return | 6.75% | 8.23% | 6.99% | 7.15% | 7.06% | 8.77% | 9.24% | 9.57% |
| EPS 2 | 1.62 | 0.67 | 1.3 | 2.08 | 2.3 | 2.184 | 2.412 | 2.571 |
| Distribution rate | 96.9% | 251% | 136% | 94.7% | 90% | 93.6% | 89.3% | 86.7% |
| Net sales 1 | 2,556 | 2,557 | 2,627 | 2,478 | 2,440 | 3,017 | 3,063 | 3,262 |
| EBITDA 1 | 447.3 | 478.7 | 500.2 | 503.1 | 515.4 | 520.6 | 553.4 | 591.6 |
| EBIT 1 | 250 | 129.4 | 246.1 | 357.1 | 376.5 | 369.9 | 409 | 452.4 |
| Net income 1 | 198.2 | 79.29 | 154.6 | 246.8 | 271.3 | 250.4 | 275.3 | 291.5 |
| Net Debt 1 | 844 | 705.3 | 580.9 | 489.3 | 253.3 | 505.4 | 448.4 | 393.4 |
| Reference price 2 | 23.27 | 20.42 | 25.34 | 27.54 | 29.34 | 23.30 | 23.30 | 23.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.67x | 1.07x | 6.2x | 8.77% | 3.11B | |
| 11.01x | 1.27x | 3.94x | 7.28% | 216B | |
| 8.73x | 2.32x | 6.2x | 6.71% | 176B | |
| 12.68x | 2.07x | 4.77x | 4.44% | 140B | |
| 12.88x | 2.02x | 5.1x | 2.42% | 78.36B | |
| 11.71x | 1.73x | 7.4x | 3.67% | 73.76B | |
| 11.61x | 0.75x | 2.82x | 6.94% | 71.44B | |
| 15.52x | 2.71x | 8.48x | 5.08% | 57.8B | |
| 23.95x | 5.4x | 19.71x | 4.47% | 56.23B | |
| 15.99x | 1.79x | 5.59x | 5.01% | 47.67B | |
| Average | 13.48x | 2.11x | 7.02x | 5.48% | 92B | |
| Weighted average by Cap. | 12.42x | 2.02x | 6.13x | 5.59% |
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
- Valuation freenet AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
