Valuation FREY

Stocks

Real-time Euronext Paris Other stock markets 14:11:48 12/06/2026 +04			5-day change	1st Jan Change
35.00 ^EUR	+0.57%		0.00%	+19.86%

03-06	Frey FY net profit group share EUR 77.4 mln	RE
03-06	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	1,106	-	-
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 Ratio	23.4x	12x	12.8x	9.05x	10.9x
PBR	-	0.81x	1.04x	1.05x	1.05x
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	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.($)
FREY	12.8x	9.39x	-	6.03%	1.27B
SCENTRE GROUP	16.35x	15.63x	16.26x	4.79%	13.96B
PLAZA S.A.	18.85x	13.65x	16.71x	1.44%	8.92B
THE PHOENIX MILLS LIMITED	49.18x	14.79x	25.26x	0.19%	6.48B
PARQUE ARAUCO S.A.	22.11x	11.4x	15.95x	1.69%	3.8B
CURBLINE PROPERTIES CORP.	186.69x	15.63x	22x	2.28%	3.15B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.68x	6.49x	8.66x	3.95%	2.71B
ALLOS S.A.	15.41x	5.92x	7.86x	12.93%	2.64B
VINCOM RETAIL	12.32x	6.63x	10.8x	-.--%	2.52B
Average	38.38x	11.06x	15.44x	3.7%	5.05B
Weighted average by Cap.	33.16x	12.99x	16.77x	3.23%