Fraport AG Frankfurt Airport Services Worldwide (FPRUY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Fraport AG Frankfurt Airport Services Worldwide $48.48, price $36.90, upside +31.4%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Fraport AG Frankfurt Airport Services Worldwide ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $16.42 – $55.65 · fair‑value band $26.08 – $61.17 · the $36.90 price screens below the $48.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Fraport AG Frankfurt Airport Services Worldwide ADR in your weekly email
Every Wednesday you see whether Fraport AG Frankfurt Airport Services Worldwide ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Fraport AG owns and operates airports in Germany, the rest of Europe, Asia, and the America. It primarily focuses on the operation of Frankfurt Main airport. The company operates through four segments: Aviation, Retail & Real Estate, Ground Handling, and International Activities & Services.
Show more
Fraport AG owns and operates airports in Germany, the rest of Europe, Asia, and the America. It primarily focuses on the operation of Frankfurt Main airport. The company operates through four segments: Aviation, Retail & Real Estate, Ground Handling, and International Activities & Services. The Aviation segment operates land and airside infrastructure, which covers the area of airport charges and related security services. The Retail & Real Estate segment engages in retail activities; and real estate activities, including development and rental of commercial real estate properties and land. This segment also manages buildings and facilities; develops and manages parking and retail areas; and rents advertising space. The Ground Handling segment provides ground services, such as loading, baggage, passenger, airmail and baggage transport, and freight handling services, as well as operates the central infrastructure and baggage transfer system at Frankfurt Airport. The International Activities & Services segment acquires, operates, develops, and expands airports and infrastructure facilities. This segment also offers consulting services; and integrated facility management, corporate infrastructure management, airport expansion south, and information and telecommunication services. Fraport AG was founded in 1924 and is headquartered in Frankfurt am Main, Germany.
Stock analysis
Fraport AG Frankfurt Airport Services Worldwide ADR (FPRUY) currently trades at $36.90, while our model-based Fair Value estimate is $48.48, implying the stock looks roughly 23.9% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $68.86 per share, and 19 of the 25 models we run sit above the $36.90 price.
Bear case: the Dividend Discount group reads lowest at $14.65, and 6 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: $26.08 (bear) to $61.17 (bull), the price of $36.90 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 43/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Fraport AG Frankfurt Airport Services Worldwide ADR reported revenue of €4.3B in FY2025 versus €2.1B in FY2021, a compound +18.7%/yr. Reported net income was €415M in FY2025, compounding +49.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap $6.8B · P/E ratio 13.7 · P/S ratio 1.33 · EPS (TTM) $2.70 · Dividend yield 2.7% · Net margin 9.7% · Return on equity 8.7% · Return on assets (EBIT) 3.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and at its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −13% fair-value upside, at 31%, FPRUY screens cheaper than that median.
Fair Value models
Bear $26.08Fair Value $48.48Bull $61.17
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($1.24 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−3.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+20.5%
Start year 2020 (pandemic). Over 10 years: +5.1% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+13.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.6%
Dividend (yield on the price)2.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.11% vs 4%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−42% → 19%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −7.1% a year for the price and +2.6% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (96 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Negative
Recent news coverage is more negative than average.
Compare Fraport AG Frankfurt Airport Services Worldwide ADR with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Airports & Air Services · 55 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside+31% · Above median
Profitability
Return on equity (TTM)9% · Below median
Return on assets3% · Below median
Net margin (TTM)10% · Below median
Operating margin (TTM)5% · Below median
Growth and dividend
Revenue growth2% · Below median
Dividend yield (TTM)2.7% · Below median
Valuation Multiplesvs Airports & Air Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Fraport AG Frankfurt Airport Services Worldwide ADR Fair Value". https://www.fairvalue-calculator.com/stock/FPRUY
Frequently asked questions
Is Fraport AG Frankfurt Airport Services Worldwide (FPRUY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $48.48 versus a price of $36.90, about +31% upside (undervalued).
What is the fair value of FPRUY?
Our model-based fair value for Fraport AG Frankfurt Airport Services Worldwide ADR is $48.48 (as of Sep 24, 2026), built from audited fundamentals. The current price: $36.90.
What is the quality score of FPRUY?
Fraport AG Frankfurt Airport Services Worldwide ADR has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Our model-based price target is the fair value of $48.48 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario $26.08, optimistic scenario $61.17. It is a calculation from audited fundamentals, not an analyst target.
What is the Fraport AG Frankfurt Airport Services Worldwide ADR stock forecast for 2026?
Our models put fair value at $48.48, about +31% upside versus a price of $36.90 (undervalued). Cautious scenario $26.08, optimistic scenario $61.17. The calculation is refreshed regularly with new filings.
What is the revenue of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Fraport AG Frankfurt Airport Services Worldwide ADR reported trailing-twelve-month revenue of about $4.5B (latest available figure, as of Sep 24, 2026).
Does Fraport AG Frankfurt Airport Services Worldwide ADR pay a dividend?
Fraport AG Frankfurt Airport Services Worldwide ADR currently shows a dividend yield of about 2.71% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
For today's price to be fair in a discounted-cash-flow model, Fraport AG Frankfurt Airport Services Worldwide ADR would have to grow free cash flow by -4.9 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of FPRUY use?
Our models discount Fraport AG Frankfurt Airport Services Worldwide ADR at 9.7 %: a base by market capitalisation (mid), damped by beta 0.98, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Fraport AG Frankfurt Airport Services Worldwide ADR that is -4.9 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Fraport AG Frankfurt Airport Services Worldwide (FPRUY) delivered so far?
Over the past 5 years revenue at Fraport AG Frankfurt Airport Services Worldwide ADR grew +20.5 % a year. The price currently implies -4.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Fraport AG Frankfurt Airport Services Worldwide (FPRUY) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Fraport AG Frankfurt Airport Services Worldwide ADR (-4.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The free-cash-flow yield on the price is 5.90 %: that much free cash flow Fraport AG Frankfurt Airport Services Worldwide ADR produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fraport AG Frankfurt Airport Services Worldwide ADR it is $48.48 per share (as of Sep 24, 2026), against a price of $36.90. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Fraport AG Frankfurt Airport Services Worldwide ADR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, FPRUY trades below its calculated fair value: price $36.90, fair value $48.48, a gap of about +31% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of FPRUY?
No. The price is what the market pays today ($36.90); the fair value is what the company's own numbers justify ($48.48). For Fraport AG Frankfurt Airport Services Worldwide ADR the two are $11.58 per share apart. That gap is exactly why we show both numbers side by side.
How much is Fraport AG Frankfurt Airport Services Worldwide ADR worth?
The market values Fraport AG Frankfurt Airport Services Worldwide ADR at about $6.8B (market capitalisation, as of Sep 24, 2026). Per share that is $36.90; our models calculate a fair value of $48.48 per share.
What do the bullish and bearish scenarios say about FPRUY?
Our models span a range for Fraport AG Frankfurt Airport Services Worldwide ADR: cautious scenario $26.08, base $48.48, optimistic $61.17 per share (as of Sep 24, 2026, price $36.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of FPRUY?
Fraport AG Frankfurt Airport Services Worldwide ADR trades at a price-to-earnings ratio of 13.7 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $48.48 is built from several models across several years. Other multiples: PEG 2.3, P/B 1.3, P/S 1.5, EV/EBITDA 3.0.
What is the PEG ratio of FPRUY?
The PEG ratio of Fraport AG Frankfurt Airport Services Worldwide ADR is 2.32 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Balance-sheet figures for Fraport AG Frankfurt Airport Services Worldwide ADR (as of Sep 24, 2026): return on equity 8.7%. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is FPRUY from its 52-week high?
Fraport AG Frankfurt Airport Services Worldwide ADR trades at $36.90, about 15% below its 52-week high of $43.67 and at the low of $36.90 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $48.48 is for.
Which stocks are comparable to Fraport AG Frankfurt Airport Services Worldwide ADR?
From the same area (Industrials) we also value Aena S.M.E., S.A, Airports of Thailand Public Company, Grupo Aeroportuario del Pacífico, S.A., GMR Airports Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Fraport AG Frankfurt Airport Services Worldwide ADR stock attractive at the current price?
The data as of Sep 24, 2026: price $36.90, calculated fair value $48.48 (+31%), Quality Score 43/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of FPRUY calculated?
We run Fraport AG Frankfurt Airport Services Worldwide ADR through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $48.48, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Fraport AG Frankfurt Airport Services Worldwide ADR currently trades 31 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The closing price on Sep 23, 2026 was $36.90. Our model-based fair value is $48.48, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fraport AG Frankfurt Airport Services Worldwide ADR right now?
The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain. A fairly wide model range ($26.08 to $61.17) leaves room in how you read the outcome.
Where does the earnings growth of Fraport AG Frankfurt Airport Services Worldwide (FPRUY) come from?
Earnings per share at Fraport AG Frankfurt Airport Services Worldwide ADR grew +4.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.9 %, EBIT margin −2.4 %, tax rate +0.9 %, residual (interest, one-offs) −0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Fraport AG Frankfurt Airport Services Worldwide ADR
How large is the market capitalisation of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The market capitalisation of Fraport AG Frankfurt Airport Services Worldwide ADR is $6.8B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The price-to-sales ratio of Fraport AG Frankfurt Airport Services Worldwide ADR is 1.33 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Earnings per share at Fraport AG Frankfurt Airport Services Worldwide ADR are $2.70 (price ÷ EPS = P/E 13.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The dividend yield of Fraport AG Frankfurt Airport Services Worldwide ADR is 2.7% (payout 37.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The net margin of Fraport AG Frankfurt Airport Services Worldwide ADR is 9.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The return on equity (ROE) of Fraport AG Frankfurt Airport Services Worldwide ADR is 8.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
On an EBIT basis the return on assets of Fraport AG Frankfurt Airport Services Worldwide ADR is 3.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
The operating margin of Fraport AG Frankfurt Airport Services Worldwide ADR is 5.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Revenue at Fraport AG Frankfurt Airport Services Worldwide ADR is growing +1.8% versus a year earlier (3y avg +10.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Fraport AG Frankfurt Airport Services Worldwide (FPRUY)?
Earnings per share at Fraport AG Frankfurt Airport Services Worldwide ADR are growing −52.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Fraport AG Frankfurt Airport Services Worldwide (FPRUY) carry?
The net debt of Fraport AG Frankfurt Airport Services Worldwide ADR is $9.5B (fiscal year 2025, ≈ 23.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Fraport AG Frankfurt Airport Services Worldwide ADR in the live analysis
One click puts Fraport AG Frankfurt Airport Services Worldwide ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026