Valuation FREY

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 03/07/2026 HKT			5-day change	1st Jan Change
34.80 ^EUR	+0.58%		-4.40%	+19.18%

03-06	Frey FY net profit group share EUR 77.4 mln	RE
03-06	Frey SA announces Annual dividend, payable on July 03, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	925.5	931.1	1,106	-	-
Change	-	0.61%	18.78%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,589	2,641	2,612
Change	-	0.61%	178.03%	2%	-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	4.01x	3.83x	3.54x
EV / Revenue	-	4.02x	9.39x	9.13x	8.35x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20x	14x	17.7x
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	31,783	-	-
Announcement Date	6/3/25	5/3/26	-	-	-

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.($)
FREY	12.8x	9.39x	-	6.03%	1.27B
SCENTRE GROUP	16.63x	15.78x	16.41x	4.72%	14.05B
THE PHOENIX MILLS LIMITED	58.15x	17.34x	29.6x	0.16%	7.71B
CURBLINE PROPERTIES CORP.	106.46x	16.84x	24.15x	2.23%	3.46B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	12.03x	6.64x	8.86x	3.84%	2.78B
ALLOS S.A.	15.97x	6.09x	8.09x	12.47%	2.72B
VINCOM RETAIL	11.44x	6.8x	10.89x	3.55%	2.43B
ATRIUM LJUNGBERG AB	15.15x	14.75x	21.91x	2.69%	1.77B
DEUTSCHE EUROSHOP AG	12.74x	11.3x	14.3x	5.89%	1.58B
Average	29.04x	11.66x	16.78x	4.62%	4.2B
Weighted average by Cap.	32.25x	13.80x	18.54x	3.98%