Company Valuation: IONOS Group SE

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,444 3,042 3,685 4,422 - -
Change - 24.45% 21.13% 20.01% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,975 4,610 4,260
Change - 34.98% 12.43% 13.55% -7.35% -7.6%
P/E 14.2x 18.4x 16.4x 17.2x 14.7x 12.5x
PBR -837x 19.3x 12.4x 8.75x 5.19x 3.77x
PEG 0x -5.66x 0.4x 1x 0.9x 0.7x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.14x 2.88x 2.65x
EV / Revenue 2.03x 2.5x 3.33x 3.53x 3x 2.55x
EV / EBITDA 7.4x 8.62x 9.03x 9.39x 7.8x 6.48x
EV / EBIT 10.4x 12.2x 12.3x 12.1x 9.83x 8.05x
EV / FCF 12.4x 12.6x 13.4x 17.8x 13.2x 10.8x
FCF Yield 8.06% 7.95% 7.47% 5.62% 7.57% 9.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.907 2.234 2.622
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,408 1,535 1,670
EBITDA 1 390.3 452.2 485.2 529.8 590.9 657.4
EBIT 1 277.5 318.2 355.7 409.6 468.8 528.9
Net income 1 174.2 169.7 229.7 263.9 307.4 358.7
Net Debt 1 443 855.3 697 553.4 187.8 -162.3
Reference price 2 17.46 21.85 26.75 32.82 32.82 32.82
Nbr of stocks (in thousands) 140,000 139,219 137,741 134,731 - -
Announcement Date 3/27/24 3/27/25 3/18/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.36x3.95x10.16x0.89% 156B
-590.78x37.62x154.54x-.--% 109B
-20.39x8.08x13.8x-.--% 58.46B
61.72x5.96x23.67x-.--% 17.75B
264.69x14.27x36.57x-.--% 15.91B
58.54x5.4x17.9x-.--% 13.76B
-51.06x175.91x-60.24x - 7.77B
31.94x7.67x16.84x-.--% 6.34B
17.21x3.53x9.39x-.--% 5.12B
Average -22.75x 29.15x 24.74x 0.11% 43.43B
Weighted average by Cap. -143.58x 18.02x 51.75x 0.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield