Valuation FREY

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 EDT			5-day change	1st Jan Change
34.20 ^EUR	0.00%		-1.16%	+17.12%

07-28	Frey posts a sharp jump in group net profit in the first half
07-27	Frey SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,078	-	-
Change	-	0.61%	15.82%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,561	2,613	2,584
Change	-	0.61%	175.07%	2.02%	-1.1%
P/E	23.4x	12x	12.6x	8.9x	10.7x
PBR	-	0.81x	1.03x	1.03x	1.03x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	3.91x	3.73x	3.45x
EV / Revenue	-	4.02x	9.29x	9.04x	8.26x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	19.8x	13.9x	17.5x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6.14%	6.43%	7.16%
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	34.20	34.20	34.20
Nbr of stocks (in thousands)	31,914	31,888	31,533	-	-
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	12.58x	9.29x	-	6.14%	1.21B
VINGROUP	58.93x	-	-	-	63.19B
SUN HUNG KAI PROPERTIES LIMITED	12.4x	4.35x	11.16x	3.88%	39.25B
CHINA RESOURCES LAND LIMITED	8.2x	1.47x	8.16x	4.31%	27.32B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
MITSUBISHI ESTATE CO., LTD.	17.64x	3.92x	15.78x	1.39%	27.17B
MITSUI FUDOSAN CO., LTD.	13.58x	3.06x	14.64x	2.57%	25.01B
CK ASSET HOLDINGS LIMITED	9.74x	1.9x	7.83x	4.31%	19.58B
ALPHA DHABI HOLDING	7.63x	0.84x	3.08x	2.93%	19.51B
VINHOMES	7.9x	2.84x	6.61x	-.--%	18.7B
Average	15.42x	3.16x	8.60x	3.81%	26.84B
Weighted average by Cap.	22.02x	2.59x	8.99x	3.71%