Valuation FREY BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:16 2026-07-28 EDT			5-day change	1st Jan Change
34.20 ^EUR	+3.01%		-5.00%	+21.28%

07-09	Frey Obtains EUR54 Million Mortgage Financing	MT
03-06	Frey FY net profit group share EUR 77.4 mln	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,119	-	-
Change	-	0.61%	20.15%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,602	2,653	2,625
Change	-	0.61%	179.4%	1.99%	-1.08%
P/E	23.4x	12x	13x	9.16x	11x
PBR	-	0.81x	0.99x	0.99x	0.99x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	4.06x	3.87x	3.58x
EV / Revenue	-	4.02x	9.44x	9.18x	8.39x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20.1x	14.1x	17.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	5.97%	6.25%	6.96%
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	35.20	35.20	35.20
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCENTRE GROUP	16.67x	15.81x	16.44x	4.71%	14.21B
PLAZA S.A.	20.84x	13.46x	16.66x	1.56%	8.56B
THE PHOENIX MILLS LIMITED	57.79x	17.22x	29.39x	0.16%	7.59B
PARQUE ARAUCO S.A.	22.73x	11.53x	16.13x	1.6%	3.74B
CURBLINE PROPERTIES CORP.	110.67x	17.36x	24.97x	2.15%	3.6B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.03x	6.55x	8.6x	3.93%	2.74B
ALLOS S.A.	15.31x	5.83x	7.77x	13.14%	2.62B
VINCOM RETAIL	8.85x	5.01x	8.01x	2.34%	1.84B
Average	32.98x	11.59x	16.00x	3.7%	5.61B
Weighted average by Cap.	31.71x	13.78x	18.00x	3.22%