Valuation FREY Liquidnet

Stocks

End-of-day quote Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

Jul. 28	Frey posts a sharp jump in group net profit in the first half
Jul. 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	1,123	-	-
Change	-	0.61%	20.56%	-	-
Enterprise Value (EV) ¹	925.5	931.1	2,605	2,657	2,629
Change	-	0.61%	179.81%	1.99%	-1.08%
P/E	23.4x	12x	13.1x	9.26x	11.2x
PBR	-	0.81x	1.01x	1.01x	1.01x
PEG	-	0.1x	1.1x	0.2x	-0.7x
Capitalization / Revenue	-	4.02x	4.07x	3.88x	3.59x
EV / Revenue	-	4.02x	9.45x	9.19x	8.4x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-	-	20.1x	14.1x	17.8x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	2	2.1	2.2	2.45
Rate of return	-	6.85%	5.9%	6.18%	6.88%
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	35.60	35.60	35.60
Nbr of stocks (in thousands)	31,914	31,888	31,533	-	-
Announcement Date	3/6/25	3/5/26	-	-	-

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	13.49x	15.15x	15.74x	5.12%	13.43B
PLAZA S.A.	18.38x	14.36x	17.62x	1.35%	9.23B
THE PHOENIX MILLS LIMITED	53.5x	16x	27.32x	0.17%	7.08B
PARQUE ARAUCO S.A.	25.29x	12.07x	16.85x	1.45%	4.1B
CURBLINE PROPERTIES CORP.	129.7x	15.72x	23.85x	2.27%	3.43B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	10.93x	6.36x	8.37x	3.72%	2.65B
ALLOS S.A.	14.29x	5.78x	7.81x	13.11%	2.58B
VINCOM RETAIL	9.59x	6.71x	10.88x	1.92%	2.27B
Average	34.40x	11.52x	16.06x	3.64%	5.6B
Weighted average by Cap.	30.51x	13.39x	17.54x	3.22%