Valuation FREY Liquidnet

Stocks

End-of-day quote Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

28/07	Frey posts a sharp jump in group net profit in the first half
27/07	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	1,097	-	-
Change	-	0.61%	17.85%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,580	2,632	2,603
Change	-	0.61%	177.1%	2.01%	-1.09%
P/E	23.4x	12x	12.8x	9.05x	10.9x
PBR	-	0.81x	0.98x	0.98x	0.98x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	3.98x	3.8x	3.51x
EV / Revenue	-	4.02x	9.36x	9.1x	8.32x
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%	6.03%	6.32%	7.04%
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	34.80	34.80	34.80
Nbr of stocks (in thousands)	31,914	31,888	31,533	-	-
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.($)
SCENTRE GROUP	13.45x	15.12x	15.71x	5.14%	1.34TCr
PLAZA S.A.	18.89x	14.7x	18.04x	1.31%	945.3Cr
THE PHOENIX MILLS LIMITED	53.56x	16.02x	27.35x	0.17%	711.14Cr
PARQUE ARAUCO S.A.	25.61x	12.18x	17.01x	1.43%	414.14Cr
CURBLINE PROPERTIES CORP.	128.65x	15.61x	23.68x	2.29%	340.4Cr
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.1x	6.44x	8.48x	3.66%	270.47Cr
ALLOS S.A.	14.63x	5.89x	7.95x	12.81%	265.45Cr
VINCOM RETAIL	9.59x	6.71x	10.88x	1.92%	227.45Cr
Average	34.44x	11.58x	16.14x	3.59%	564.02Cr
Weighted average by Cap.	30.45x	13.45x	17.62x	3.2%