FREY.PA
Frey SA
Price:  
28.80 
EUR
Volume:  
341.00
France | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FREY.PA Intrinsic Value

40.40 %
Upside

What is the intrinsic value of FREY.PA?

As of 2025-07-08, the Intrinsic Value of Frey SA (FREY.PA) is 40.43 EUR. This FREY.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.80 EUR, the upside of Frey SA is 40.40%.

The range of the Intrinsic Value is 27.02 - 63.33 EUR

Is FREY.PA undervalued or overvalued?

Based on its market price of 28.80 EUR and our intrinsic valuation, Frey SA (FREY.PA) is undervalued by 40.40%.

28.80 EUR
Stock Price
40.43 EUR
Intrinsic Value
Intrinsic Value Details

FREY.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.02 - 63.33 40.43 40.4%
DCF (Growth 10y) 45.63 - 92.25 62.88 118.3%
DCF (EBITDA 5y) 24.46 - 43.46 33.16 15.1%
DCF (EBITDA 10y) 40.84 - 65.82 52.14 81.0%
Fair Value 31.01 - 31.01 31.01 7.67%
P/E 18.66 - 26.52 22.48 -21.9%
EV/EBITDA 28.49 - 49.79 33.84 17.5%
EPV (4.04) - 1.81 (1.12) -103.9%
DDM - Stable 11.28 - 26.07 18.67 -35.2%
DDM - Multi 22.16 - 36.81 27.41 -4.8%

FREY.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 928.80
Beta 0.05
Outstanding shares (mil) 32.25
Enterprise Value (mil) 1,825.17
Market risk premium 5.82%
Cost of Equity 6.99%
Cost of Debt 4.25%
WACC 5.00%