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 4,130 - -
Change - 24.45% 21.13% 12.09% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,585 4,270 3,947
Change - 34.98% 12.43% 4.64% -6.87% -7.58%
P/E 14.2x 18.4x 16.4x 15.7x 13.4x 11.7x
PBR -837x 19.3x 12.4x 7.79x 4.57x 3.35x
PEG 0x -5.66x 0.4x 0.8x 0.8x 0.8x
Capitalization / Revenue 1.72x 1.95x 2.8x 2.94x 2.71x 2.51x
EV / Revenue 2.03x 2.5x 3.33x 3.26x 2.8x 2.4x
EV / EBITDA 7.4x 8.62x 9.03x 8.66x 7.28x 6.15x
EV / EBIT 10.4x 12.2x 12.3x 11.1x 9.15x 7.61x
EV / FCF 12.4x 12.6x 13.4x 14x 12x 10.1x
FCF Yield 8.06% 7.95% 7.47% 7.12% 8.35% 9.93%
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 30.38 30.38 30.38
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.($)
20.56x3.54x9.12x1.02% 137B
-1043.73x33.97x145.43x-.--% 96.91B
-16.14x6.64x11.51x-.--% 42.07B
51.56x4.9x19.48x-.--% 14.76B
520.22x11.24x29.26x-.--% 12.49B
48.99x4.97x16.21x-.--% 13.11B
-46.7x151.72x-53.29x - 6.77B
28.71x6.75x15.2x-.--% 5.61B
69.81x3.34x15.82x0.44% 3.24B
Average -40.75x 25.23x 23.19x 0.18% 36.86B
Weighted average by Cap. -274.46x 16.31x 49.64x 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