Valuation FREY

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-02 EDT			5-day change	1st Jan Change
34.60 ^EUR	0.00%		-4.95%	+18.49%

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	1,100	-	-
Change	-	0.61%	18.1%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,583	2,634	2,606
Change	-	0.61%	177.35%	2.01%	-1.09%
P/E	23.4x	12x	12.7x	9x	10.9x
PBR	-	0.81x	0.98x	0.98x	0.98x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	3.99x	3.8x	3.52x
EV / Revenue	-	4.02x	9.37x	9.11x	8.33x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	19.9x	14x	17.6x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6.07%	6.36%	7.08%
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	34.60	34.60	34.60
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.($)
FREY	12.73x	9.37x	-	6.07%	1.25B
SCENTRE GROUP	16.5x	15.71x	16.34x	4.75%	13.88B
THE PHOENIX MILLS LIMITED	57.26x	17.08x	29.17x	0.16%	7.6B
CURBLINE PROPERTIES CORP.	105.26x	15.61x	22.36x	2.28%	3.17B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.83x	6.56x	8.75x	3.9%	2.72B
ALLOS S.A.	15.86x	6.06x	8.04x	12.56%	2.68B
VINCOM RETAIL	11.5x	6.83x	10.94x	3.53%	2.45B
ATRIUM LJUNGBERG AB	14.1x	14.56x	21.6x	2.78%	1.7B
DEUTSCHE EUROSHOP AG	12.19x	11.08x	14.03x	6.15%	1.51B
Average	28.58x	11.43x	16.40x	4.69%	4.11B
Weighted average by Cap.	31.35x	13.56x	18.18x	4.03%