Valuation FREY

Stocks

Market Closed - Euronext Paris 16:55:00 22/09/2026 BST			5-day change	1st Jan Change
34.00 ^EUR	0.00%		-3.41%	+16.44%

07-28	Frey posts a sharp jump in group net profit in the first half
07-27	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	1,072	-	-
Change	-	0.61%	15.14%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,555	2,607	2,578
Change	-	0.61%	174.39%	2.03%	-1.1%
P/E	23.4x	12x	12.5x	8.85x	10.7x
PBR	-	0.81x	0.96x	0.96x	0.96x
PEG	-	0.1x	1.1x	0.2x	-0.6x
Capitalization / Revenue	-	4.02x	3.89x	3.71x	3.43x
EV / Revenue	-	4.02x	9.27x	9.02x	8.24x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	19.7x	13.9x	17.4x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	6.18%	6.47%	7.21%
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	34.00	34.00	34.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FREY	12.51x	9.27x	-	6.18%	1.23B
SCENTRE GROUP	12.96x	14.79x	15.37x	5.33%	12.83B
PLAZA S.A.	17.78x	13.95x	17.12x	1.4%	8.76B
THE PHOENIX MILLS LIMITED	47.65x	15.05x	24.82x	0.15%	7.2B
PARQUE ARAUCO S.A.	25.29x	12.07x	16.85x	1.45%	4.03B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.99x	6.71x	9.04x	3.66%	3.03B
ALLOS S.A.	15.28x	6.27x	8.49x	11.81%	2.91B
VINCOM RETAIL	9.4x	6.22x	10.34x	2.02%	2.16B
Average	19.11x	10.54x	14.58x	4%	5.27B
Weighted average by Cap.	20.96x	12.63x	16.33x	3.44%