Valuation FREY Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:41 2026-07-24 EDT			5-day change	1st Jan Change
34.60 ^EUR	0.00%		+0.58%	+23.57%

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	1,112	-	-
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	16.67x	15.81x	16.44x	4.71%	14.21B
PLAZA S.A.	21.05x	13.57x	16.8x	1.54%	8.64B
THE PHOENIX MILLS LIMITED	57.12x	17.03x	29.07x	0.16%	7.47B
PARQUE ARAUCO S.A.	22.99x	11.62x	16.26x	1.59%	3.78B
CURBLINE PROPERTIES CORP.	110.74x	17.37x	24.98x	2.14%	3.6B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	10.82x	6.45x	8.48x	4%	2.71B
ALLOS S.A.	14.96x	5.73x	7.63x	13.44%	2.58B
VINCOM RETAIL	9.08x	5.13x	8.21x	2.28%	1.89B
Average	32.93x	11.59x	15.98x	3.73%	5.61B
Weighted average by Cap.	31.55x	13.76x	17.95x	3.23%