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 4,344 - -
Change - 24.45% 21.13% 17.89% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,864 4,550 4,178
Change - 34.98% 12.43% 11.02% -6.46% -8.17%
P/E 14.2x 18.4x 16.4x 17.1x 14.5x 12.3x
PBR -837x 19.3x 12.4x 8.6x 5.19x 3.74x
PEG 0x -5.66x 0.4x 1.1x 0.8x 0.7x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.08x 2.82x 2.59x
EV / Revenue 2.03x 2.5x 3.33x 3.45x 2.96x 2.49x
EV / EBITDA 7.4x 8.62x 9.03x 9.26x 7.74x 6.39x
EV / EBIT 10.4x 12.2x 12.3x 11.8x 9.69x 7.84x
EV / FCF 12.4x 12.6x 13.4x 16.4x 13.2x 10.4x
FCF Yield 8.06% 7.95% 7.47% 6.09% 7.56% 9.62%
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 1 390.3 452.2 485.2 525.5 587.7 653.6
EBIT 1 277.5 318.2 355.7 411.6 469.6 532.8
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 32.24 32.24 32.24
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.86x3.6x12.56x3.04% 210B
22.46x4.73x11.6x0.74% 193B
-602.19x42.83x175.97x-.--% 124B
-134.17x18.64x102.49x-.--% 120B
14.77x1.61x8.44x3.25% 119B
13.47x2.43x9.22x6.1% 78.1B
19.46x5.19x12.74x2.88% 58.18B
-17.53x7.42x12.62x-.--% 49.43B
22.77x1.89x11.94x1.37% 44.75B
Average -71.01x 9.81x 39.73x 1.93% 110.71B
Weighted average by Cap. -78.25x 10.40x 42.84x 1.88%

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