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 4,106 - -
Change - 24.45% 21.13% 11.43% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,561 4,246 3,922
Change - 34.98% 12.43% 4.09% -6.9% -7.62%
P/E 14.2x 18.4x 16.4x 15.6x 13.3x 11.7x
PBR -837x 19.3x 12.4x 7.75x 4.55x 3.33x
PEG 0x -5.66x 0.4x 0.8x 0.8x 0.8x
Capitalization / Revenue 1.72x 1.95x 2.8x 2.92x 2.69x 2.5x
EV / Revenue 2.03x 2.5x 3.33x 3.24x 2.78x 2.39x
EV / EBITDA 7.4x 8.62x 9.03x 8.61x 7.24x 6.11x
EV / EBIT 10.4x 12.2x 12.3x 11x 9.09x 7.56x
EV / FCF 12.4x 12.6x 13.4x 14x 11.9x 10x
FCF Yield 8.06% 7.95% 7.47% 7.16% 8.4% 9.99%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.933 2.272 2.586
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,406 1,525 1,645
EBITDA 1 390.3 452.2 485.2 529.4 586.3 641.8
EBIT 1 277.5 318.2 355.7 413.4 466.8 518.9
Net income 1 174.2 169.7 229.7 263.9 311.4 358.2
Net Debt 1 443 855.3 697 455 140.1 -183.4
Reference price 2 17.46 21.85 26.75 30.20 30.20 30.20
Nbr of stocks (in thousands) 140,000 139,219 137,741 135,948 - -
Announcement Date 3/27/24 3/27/25 3/18/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.02x3.61x9.3x1% 140B
-1061.39x34.55x147.93x-.--% 98.55B
-15.32x6.47x11.22x-.--% 39.94B
51.77x4.95x19.66x-.--% 14.89B
48.17x4.88x15.9x-.--% 12.89B
517x11.17x29.08x-.--% 12.41B
-42.76x138.39x-48.61x - 6.2B
28.73x6.76x15.21x-.--% 5.61B
73.53x3.48x16.51x0.41% 3.41B
Average -42.14x 23.81x 24.02x 0.18% 37.08B
Weighted average by Cap. -282.60x 16.03x 51.01x 0.43%

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