|
Market Closed -
Xetra
16:35:28 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 22.90 EUR | +1.06% |
|
-3.54% | -21.95% |
| 09-29 | Freenet AG : Barclays reiterates its Neutral rating | ZD |
| 09-29 | Barclays cuts target for Freenet to €28 - "Equal Weight" | DP |
Company Valuation: freenet AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,792 | 2,428 | 3,013 | 3,275 | 3,425 | 2,673 | - | - |
| Change | - | -13.03% | 24.09% | 8.68% | 4.6% | -21.95% | - | - |
| Enterprise Value (EV) 1 | 3,636 | 3,133 | 3,594 | 3,764 | 3,678 | 3,174 | 3,111 | 3,059 |
| Change | - | -13.82% | 14.7% | 4.73% | -2.27% | -13.71% | -1.97% | -1.69% |
| P/E | 14.4x | 30.5x | 19.5x | 13.2x | 12.8x | 10.9x | 9.61x | 8.81x |
| PBR | 1.69x | 1.65x | 2.09x | 2.2x | 2.26x | 1.79x | 1.76x | 1.73x |
| PEG | - | -0.5x | 0.2x | 0.2x | 1.2x | -1.21x | 0.7x | 0.96x |
| Capitalization / Revenue | 1.09x | 0.95x | 1.15x | 1.32x | 1.4x | 0.88x | 0.86x | 0.82x |
| EV / Revenue | 1.42x | 1.23x | 1.37x | 1.52x | 1.51x | 1.04x | 1x | 0.94x |
| EV / EBITDA | 8.13x | 6.55x | 7.18x | 7.48x | 7.14x | 6.15x | 5.63x | 5.18x |
| EV / EBIT | 14.5x | 24.2x | 14.6x | 10.5x | 9.77x | 8.72x | 7.61x | 6.76x |
| EV / FCF | 11.4x | 9.42x | 13.7x | 12.9x | 12.6x | 11x | 9.76x | 9.07x |
| FCF Yield | 8.77% | 10.6% | 7.31% | 7.77% | 7.94% | 9.11% | 10.3% | 11% |
| Dividend per Share 2 | 1.57 | 1.68 | 1.77 | 1.97 | 2.07 | 2.034 | 2.149 | 2.188 |
| Rate of return | 6.75% | 8.23% | 6.99% | 7.15% | 7.06% | 8.88% | 9.38% | 9.56% |
| EPS 2 | 1.62 | 0.67 | 1.3 | 2.08 | 2.3 | 2.092 | 2.382 | 2.601 |
| Distribution rate | 96.9% | 251% | 136% | 94.7% | 90% | 97.2% | 90.2% | 84.1% |
| Net sales 1 | 2,556 | 2,557 | 2,627 | 2,478 | 2,440 | 3,040 | 3,114 | 3,244 |
| EBITDA 1 | 447.3 | 478.7 | 500.2 | 503.1 | 515.4 | 516.2 | 552.6 | 590.8 |
| EBIT 1 | 250 | 129.4 | 246.1 | 357.1 | 376.5 | 364 | 409 | 452.7 |
| Net income 1 | 198.2 | 79.29 | 154.6 | 246.8 | 271.3 | 240.4 | 272.6 | 297.8 |
| Net Debt 1 | 844 | 705.3 | 580.9 | 489.3 | 253.3 | 500.6 | 438 | 385.5 |
| Reference price 2 | 23.27 | 20.42 | 25.34 | 27.54 | 29.34 | 22.90 | 22.90 | 22.90 |
| Nbr of stocks (in thousands) | 119,974 | 118,901 | 118,901 | 118,901 | 116,737 | 116,737 | - | - |
| Announcement Date | 01/03/22 | 24/03/23 | 26/03/24 | 26/03/25 | 25/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.94x | 1.04x | 6.15x | 8.88% | 3.01B | |
| 11x | 1.3x | 4.13x | 7.03% | 222B | |
| 10.15x | 2.47x | 6.53x | 6.14% | 191B | |
| 12.78x | 2.14x | 5.49x | 4.24% | 143B | |
| 13.3x | 1.84x | 8.01x | 3.15% | 87.71B | |
| 11.68x | 0.9x | 3.36x | 6.54% | 80.58B | |
| 11.49x | 1.77x | 4.48x | 2.85% | 63.93B | |
| 14.82x | 2.64x | 8.24x | 5.17% | 56.84B | |
| 22.87x | 5.28x | 19.27x | 4.78% | 54.26B | |
| 14.49x | 2.69x | 6.01x | 4.48% | 50.15B | |
| Average | 13.35x | 2.21x | 7.17x | 5.33% | 95.24B | |
| Weighted average by Cap. | 12.49x | 2.09x | 6.34x | 5.39% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FNTN Stock
- Valuation freenet AG
Select your edition
All financial news and data tailored to specific country editions
