Subscribe

freenet AG (FNTN.DE)

EUR23.86 -0.02 (-0.08%)
DE XETRA Communication Services Telecommunications Services
Address Hollerstrasse 126 24782
Büdelsdorf, DE
CEO Robin John Andres Harries
IPO 2000-01-14
ISIN DE000A0Z2ZZ5

Explore sections of this company profile

Also trades on Deutsche Börse · FNTN.DE (EUR) Hamburg Stock Exchange · FNTN.HM (EUR) Other OTC · FRTAF (USD) Other OTC · FRTAY (USD)
Description

freenet AG, established in 2005 and headquartered in Büdelsdorf, Germany, operates as a prominent provider of telecommunications, mobile internet, digital lifestyle, radio, and multimedia services within Germany. The company primarily specializes in offering a wide range of mobile voice and data products and services. Its operations are structured across several key divisions: 1. Mobile Communications: This segment is dedicated to marketing mobile communication services, encompassing voice and data plans from various network operators. It also handles the retail and distribution of mobile devices, in addition to providing supplementary services for mobile data access and digital lifestyle. Furthermore, this division is responsible for the design, deployment, and ongoing maintenance of WiFi networks. 2. TV and Media: Catering to both individual consumers and corporate clients, this division delivers DVB-T2 and IPTV services to end-users. For businesses in the radio and media industries, it offers comprehensive solutions covering the planning, project management, installation, operational oversight, servicing, and marketing of broadcast-related systems. 3. Other/Holding: This segment encompasses a diverse portfolio, including the management of online portals offering e-commerce and advertising, payment processing services, and the distribution of various digital products and entertainment content accessible via download or mobile devices. It also provides communication development, IT solutions, and additional voice and data services. freenet AG reaches its customer base through an extensive network of physical stores, which includes approximately 520 mobilcom-debitel shops and 40 GRAVIS outlets. Its products are also distributed through around 400 electronics retailers and numerous online platforms. The company markets its offerings under a multitude of well-known brands, such as mobilcom debitel, GRAVIS, MEDIA BROADCAST, klarmobile.de, freenet ENERGY, vitrado.de, FUNK, freenet BASICS, freenet MOBILE, freenet VIDEO, freenet.de, freenet FLEX, freenet TV, waipu.tv, CARMADA, The Cloud, and freenet Business.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR23.86 -0.02 (-0.08%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
520.2K
Beta
0.25
Float Shares
114.82M
Free Float %
97.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.89% -4.53% -5.01% -22.33% -6.17% -12.04% -24.70% +4.06% +19.02% +4.85% -72.46%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
23.86
DCF (Unlevered) 122.23 +412.3%
DCF (Levered) 109.97 +360.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 30% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 -1
Hold 5 0
Sell 2 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.27
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    -1.5% Q1'26: +26.1% (vs Q1'25)
  • EPS growth Telecommunications Services: +15.8%
    +10.6% Q1'26: -16.7% (vs Q1'25)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +14.4% Q1'26: +9.6% (vs Q1'25)
  • EBIT margin Telecommunications Services: +14.7%
    +16.9% Q1'26: +11.6% (vs Q1'25)
  • ROIC Telecommunications Services: +6.4%
    +13.1% Q1'26: +10.8% (vs Q1'25)
  • Share dilution Telecommunications Services: +0.0%
    -0.8% Q1'26: -0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    1.83× Q1'26: 1.37× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.28) × ERP
WACC = 75% × Ke + 25% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 122.23 Current price: 23.86
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
9 Rev. Ana.
7 EPS Ana.
Dec 2028
7 Rev. Ana.
6 EPS Ana.
Dec 2029
3 Rev. Ana.
4 EPS Ana.
Dec 2030
6 Rev. Ana.
2 EPS Ana.
Revenue
3.22B
est: 3.22B (+0.1%)
3.09B
est: 3.07B (+0.6%)
3.19B
est: 3.28B (-2.7%)
3.04B
est: 3.02B (+0.6%)
3.12B
est: 3.11B (+0.4%)
3.36B
est: 3.36B (+0.2%)
3.51B
est: 3.48B (+0.7%)
2.90B
est: 2.88B (+0.5%)
2.93B
est: 2.90B (+1.3%)
2.58B
est: 2.60B (-0.9%)
2.56B
est: 2.56B (+0.0%)
2.56B
est: 2.57B (-0.5%)
2.63B
est: 2.69B (-2.3%)
2.48B
est: 2.46B (+0.6%)
2.44B
est: 2.48B (-1.5%)
3.02B
2.98B – 3.07B
+22.1% YoY
3.07B
2.59B – 3.39B
+1.5% YoY
3.18B
3.18B – 3.19B
+3.8% YoY
3.30B
3.03B – 3.49B
+3.6% YoY
3.34B
3.07B – 3.54B
+1.3% YoY
EBITDA
341.40M
est: 226.08M (+51.0%)
359.67M
est: 229.37M (+56.8%)
352.17M
est: 299.62M (+17.5%)
366.67M
est: 251.86M (+45.6%)
369.78M
est: 300.88M (+22.9%)
389.57M
est: 305.05M (+27.7%)
393.92M
est: 367.89M (+7.1%)
392.31M
est: 450.50M (-12.9%)
435.18M
est: 359.25M (+21.1%)
426.43M
est: 335.07M (+27.3%)
404.24M
est: 336.69M (+20.1%)
487.79M
est: 334.49M (+45.8%)
500.74M
est: 524.58M (-4.5%)
521.46M
est: 481.85M (+8.2%)
550.40M
est: 483.19M (+13.9%)
589.99M
581.57M – 598.42M
+22.1% YoY
598.77M
505.32M – 662.23M
+1.5% YoY
621.31M
619.64M – 622.98M
+3.8% YoY
643.94M
590.62M – 681.68M
+3.6% YoY
652.40M
598.38M – 690.64M
+1.3% YoY
EBIT
172.50M
est: 136.23M (+26.6%)
211.08M
est: 160.93M (+31.2%)
302.87M
est: 216.51M (+39.9%)
302.26M
est: 276.87M (+9.2%)
298.37M
est: 315.65M (-5.5%)
265.26M
est: 320.35M (-17.2%)
245.90M
est: 291.16M (-15.5%)
287.99M
est: 213.91M (+34.6%)
279.16M
est: 317.12M (-12.0%)
265.14M
est: 243.33M (+9.0%)
248.80M
est: 244.51M (+1.8%)
137.68M
est: 242.91M (-43.3%)
251.45M
est: 305.56M (-17.7%)
376.49M
est: 244.65M (+53.9%)
411.50M
est: 281.45M (+46.2%)
343.67M
338.76M – 348.57M
+22.1% YoY
348.78M
294.34M – 385.74M
+1.5% YoY
361.91M
360.94M – 362.88M
+3.8% YoY
375.09M
344.03M – 397.07M
+3.6% YoY
380.02M
348.55M – 402.29M
+1.3% YoY
Net Income
143.99M
est: 106.19M (+35.6%)
173.10M
est: 138.24M (+25.2%)
238.94M
est: 184.44M (+29.6%)
247.47M
est: 219.67M (+12.7%)
220.97M
est: 259.57M (-14.9%)
228.42M
est: 237.06M (-3.6%)
286.67M
est: 239.41M (+19.7%)
223.14M
est: 235.10M (-5.1%)
190.90M
est: 226.81M (-15.8%)
190.51M
est: 172.07M (+10.7%)
198.17M
est: 172.91M (+14.6%)
79.30M
est: 65.69M (+20.7%)
154.60M
est: 268.60M (-42.4%)
246.80M
est: 256.00M (-3.6%)
271.20M
est: 258.70M (+4.8%)
262.27M
226.84M – 273.56M
+1.4% YoY
281.03M
201.60M – 348.19M
+7.2% YoY
303.72M
247.84M – 353.59M
+8.1% YoY
335.93M
299.77M – 361.52M
+10.6% YoY
358.46M
319.87M – 385.76M
+6.7% YoY
SGA
est: 141.05M (-100.0%)
138.07M
est: 156.60M (-11.8%)
125.00M
est: 352.04M (-64.5%)
128.86M
est: 306.20M (-57.9%)
287.91M
est: 384.21M (-25.1%)
333.35M
est: 396.55M (-15.9%)
135.23M
est: 456.24M (-70.4%)
117.38M
est: 364.32M (-67.8%)
108.25M
est: 374.71M (-71.1%)
91.46M
est: 310.70M (-70.6%)
237.43M
est: 312.21M (-24.0%)
231.79M
est: 310.17M (-25.3%)
119.30M
est: 209.71M (-43.1%)
114.60M
est: 192.63M (-40.5%)
280.10M
est: 193.16M (+45.0%)
235.86M
232.50M – 239.23M
+22.1% YoY
239.37M
202.01M – 264.74M
+1.5% YoY
248.38M
247.71M – 249.05M
+3.8% YoY
257.43M
236.11M – 272.51M
+3.6% YoY
260.81M
239.22M – 276.10M
+1.3% YoY
EPS
1.12
est: 0.86 (+30.0%)
1.35
est: 1.45 (-7.0%)
1.87
est: 1.90 (-1.4%)
1.93
est: 1.90 (+1.4%)
1.73
est: 1.73 (+0.2%)
1.78
est: 1.63 (+8.9%)
2.24
est: 2.08 (+7.7%)
1.74
est: 1.65 (+5.6%)
1.49
est: 1.67 (-10.9%)
1.49
est: 2.48 (-39.9%)
1.62
est: 1.59 (+2.2%)
0.67
est: 1.54 (-56.5%)
1.30
est: 2.26 (-42.5%)
2.08
est: 2.40 (-13.2%)
2.30
est: 2.44 (-5.7%)
2.16
1.92 – 2.32
-11.6% YoY
2.39
1.71 – 2.95
+10.8% YoY
2.58
2.10 – 3.00
+8.0% YoY
2.85
2.54 – 3.07
+10.4% YoY
3.04
2.71 – 3.27
+6.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-14 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-13 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-12 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-11 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-05-08 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-07 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-06 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-05 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-05-04 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-30 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-29 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-21 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-20 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-17 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-16 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5
2026-04-15 A- 4/5 5/5 4/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
371.30M
OE per share TTM
3.14
Owner's Yield
12.03%
Maintenance CapEx ratio
31.71%
Maint CapEx / Avg PPE
17.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
128.8K
Shares Outstanding
117.98M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Stephan A. Esch Chief Technology Officer 2M male
Antonius Reiner Fromme Chief Customer Experience Officer 1M male
Robin John Andres Harries Chief Executive Officer & Chairman of the Executive Board 1M male
Ingo Arnold Deputy Chairman of Executive Board & Chief Financial Officer 1M male
Rickmann von Platen Chief Commercial Officer & Member of Executive Board 956.0K male
Nicole Engenhardt-Gille CHRO & Head of ESG 510.0K female
Nadline Mette Head of PR female
Tim-Frederik Oehr Head of Investor Relations male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits