Valuation FREY

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 15/06/2026 pm IST			5-day change	1st Jan Change
35.00 ^EUR	0.00%		+0.57%	+19.86%

06/03	Frey FY net profit group share EUR 77.4 mln	RE
06/03	Frey Proposes Dividend Payment for the Year 2025	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 Ratio	23.4x	12x	12.9x	9.11x	11x
PBR	-	0.81x	1.05x	1.05x	1.05x
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	06/03/25	05/03/26	-	-	-

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	12.88x	9.42x	-	6%	128.79Cr
SCENTRE GROUP	16.52x	15.73x	16.36x	4.74%	1.42TCr
THE PHOENIX MILLS LIMITED	49.91x	15x	25.61x	0.18%	662.43Cr
CURBLINE PROPERTIES CORP.	193.5x	16.11x	22.68x	2.2%	326.75Cr
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.65x	6.48x	8.64x	3.96%	274.98Cr
ALLOS S.A.	15.33x	5.9x	7.83x	12.99%	266.42Cr
VINCOM RETAIL	12.09x	6.5x	10.59x	-.--%	247.53Cr
ATRIUM LJUNGBERG AB	14.34x	14.14x	21.72x	2.74%	178.47Cr
DEUTSCHE EUROSHOP AG	14.02x	11.8x	14.93x	5.35%	176.27Cr
Average	37.80x	11.23x	16.05x	4.24%	409.28Cr
Weighted average by Cap.	37.13x	13.13x	17.23x	3.89%