Valuation FREY BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:35 2026-07-07 EDT			5-day change	1st Jan Change
36.00 ^EUR	+1.12%		0.00%	+26.24%

03-06	Frey FY net profit group share EUR 77.4 mln	RE
03-05	Frey SA announces Annual dividend, payable on July 03, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,112	-	-
Change	-	0.61%	19.47%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,595	2,647	2,618
Change	-	0.61%	178.71%	2%	-1.08%
P/E	23.4x	12x	12.9x	9.11x	11x
PBR	-	0.81x	0.99x	0.99x	0.99x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	4.04x	3.85x	3.56x
EV / Revenue	-	4.02x	9.42x	9.16x	8.37x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20x	14.1x	17.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6%	6.29%	7%
EPS ²	1.24	2.43	2.718	3.844	3.187
Distribution rate	-	82.3%	77.3%	57.2%	76.9%
Net sales ¹	-	231.4	275.6	289.1	312.8
EBITDA	-	-	-	-	-
EBIT ¹	-	-	129.6	188.1	147.9
Net income	40	-	-	-	-
Net Debt ¹	-	-	1,483	1,535	1,506
Reference price ²	29.00	29.20	35.00	35.00	35.00
Nbr of stocks (in thousands)	31,914	31,888	31,783	-	-
Announcement Date	3/6/25	3/5/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCENTRE GROUP	16.8x	15.88x	16.52x	4.67%	14.21B
PLAZA S.A.	19.61x	14.13x	17.29x	1.38%	9.11B
THE PHOENIX MILLS LIMITED	59.83x	17.81x	30.41x	0.15%	7.91B
PARQUE ARAUCO S.A.	22.76x	11.53x	16.13x	1.6%	3.82B
CURBLINE PROPERTIES CORP.	105.68x	18x	25.8x	2.25%	3.74B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.83x	6.56x	8.75x	3.9%	2.74B
ALLOS S.A.	15.65x	5.99x	7.96x	12.73%	2.67B
VINCOM RETAIL	11.26x	6.69x	10.72x	3.61%	2.39B
Average	32.93x	12.07x	16.70x	3.79%	5.82B
Weighted average by Cap.	31.63x	14.09x	18.49x	3.18%