|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.62 EUR | +1.99% |
|
+1.72% | -19.50% |
| 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 | 2,757 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -19.5% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,263 | 3,206 | 3,151 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -11.3% | -1.75% | -1.72% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 10.8x | 9.79x | 9.19x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.81x | 1.78x | 1.76x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -2.14x | 0.9x | 1.39x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.91x | 0.9x | 0.85x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.08x | 1.05x | 0.97x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.27x | 5.79x | 5.33x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 8.82x | 7.84x | 6.96x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11.6x | 10.4x | 9.53x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 8.61% | 9.64% | 10.5% |
| 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% | 8.65% | 9.12% | 9.44% |
| 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 | 23.62 | 23.62 | 23.62 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.6x | 1.06x | 6.16x | 8.83% | 3.09B | |
| 11.21x | 1.29x | 4.01x | 7.15% | 220B | |
| 8.78x | 2.32x | 6.23x | 6.68% | 176B | |
| 12.63x | 2.07x | 5.44x | 4.46% | 139B | |
| 12.81x | 2.02x | 5.08x | 2.43% | 77.55B | |
| 11.86x | 1.74x | 7.45x | 3.62% | 74.75B | |
| 11.91x | 0.76x | 2.83x | 6.77% | 71.63B | |
| 15.52x | 2.7x | 8.46x | 5.07% | 57.82B | |
| 23.63x | 5.33x | 19.47x | 4.53% | 55.51B | |
| 15.34x | 1.8x | 5.61x | 4.96% | 48.23B | |
| Average | 13.43x | 2.11x | 7.08x | 5.45% | 92.42B | |
| Weighted average by Cap. | 12.43x | 2.02x | 6.23x | 5.55% |
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
