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 4,699 - -
Change - 24.45% 21.13% 27.54% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 5,220 4,906 4,534
Change - 34.98% 12.43% 19.14% -6.02% -7.58%
P/E 14.2x 18.4x 16.4x 18.5x 15.7x 13.3x
PBR -837x 19.3x 12.4x 9.3x 5.61x 4.04x
PEG 0x -5.66x 0.4x 1.2x 0.9x 0.8x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.33x 3.05x 2.81x
EV / Revenue 2.03x 2.5x 3.33x 3.7x 3.19x 2.71x
EV / EBITDA 7.4x 8.62x 9.03x 9.91x 8.33x 6.92x
EV / EBIT 10.4x 12.2x 12.3x 12.7x 10.5x 8.55x
EV / FCF 12.4x 12.6x 13.4x 18.7x 14.1x 11.5x
FCF Yield 8.06% 7.95% 7.47% 5.36% 7.11% 8.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.881 2.228 2.616
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,411 1,539 1,675
EBITDA 1 390.3 452.2 485.2 526.6 589 655.3
EBIT 1 277.5 318.2 355.7 409.5 467.9 530.6
Net income 1 174.2 169.7 229.7 259.2 305.5 357.1
Net Debt 1 443 855.3 697 520.7 206.3 -165.5
Reference price 2 17.46 21.85 26.75 34.88 34.88 34.88
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.($)
23.78x4.97x12.19x0.7% 204B
-528.8x37.56x154.3x-.--% 109B
-17.2x7.44x12.73x-.--% 49.08B
61.96x5.99x23.78x-.--% 17.82B
61.56x5.83x19.38x-.--% 14.76B
240.56x13.04x33.45x-.--% 14.46B
-40.48x142.41x-47.94x - 6.26B
18.48x3.69x9.88x-.--% 5.44B
26.04x6.11x13.42x-.--% 5.2B
Average -17.12x 25.23x 25.69x 0.09% 47.34B
Weighted average by Cap. -113.23x 15.97x 49.22x 0.34%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!