Valuation FREY

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 10/07/2026 pm IST			5-day change	1st Jan Change
35.20 ^EUR	0.00%		+1.15%	+20.55%

09/07	Frey Obtains EUR54 Million Mortgage Financing	MT
06/03	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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FREY	12.95x	9.44x	-	5.97%	127.9Cr
SCENTRE GROUP	16.63x	15.78x	16.41x	4.72%	1.41TCr
PLAZA S.A.	21.83x	14.13x	17.49x	1.47%	923.69Cr
THE PHOENIX MILLS LIMITED	60.69x	18.06x	30.83x	0.15%	802.72Cr
PARQUE ARAUCO S.A.	23.21x	11.7x	16.37x	1.57%	389.55Cr
CURBLINE PROPERTIES CORP.	106.7x	16.87x	24.2x	2.23%	346.79Cr
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	12.41x	6.81x	9.09x	3.72%	290.73Cr
ALLOS S.A.	16.26x	6.17x	8.18x	12.26%	280.39Cr
VINCOM RETAIL	10.71x	6.37x	10.21x	3.8%	227.98Cr
Average	31.27x	11.70x	16.60x	3.99%	533.24Cr
Weighted average by Cap.	31.39x	13.87x	18.42x	3.26%