Valuation FREY Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 20:57:16 17/06/2026 BST			5-day change	1st Jan Change
34.60 ^EUR	+0.58%		0.00%	+22.86%

03-06	Frey FY net profit group share EUR 77.4 mln	RE
03-05	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	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.($)
SCENTRE GROUP	16.52x	15.73x	16.36x	4.74%	14.26B
THE PHOENIX MILLS LIMITED	53.02x	15.88x	27.11x	0.17%	7.07B
CURBLINE PROPERTIES CORP.	191.06x	15.94x	22.44x	2.22%	3.23B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.51x	6.42x	8.56x	4.01%	2.7B
ALLOS S.A.	15.16x	5.85x	7.76x	13.14%	2.62B
VINCOM RETAIL	12.11x	6.51x	10.61x	-.--%	2.48B
ATRIUM LJUNGBERG AB	14.07x	14.54x	21.57x	2.79%	1.75B
DEUTSCHE EUROSHOP AG	14.05x	11.81x	14.95x	5.34%	1.77B
Average	40.94x	11.59x	16.17x	4.05%	4.49B
Weighted average by Cap.	38.38x	13.47x	17.60x	3.78%