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 4,380 - -
Change - 24.45% 21.13% 18.88% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,835 4,518 4,191
Change - 34.98% 12.43% 10.35% -6.55% -7.24%
P/E 14.2x 18.4x 16.4x 16.7x 14.2x 12.5x
PBR -837x 19.3x 12.4x 7.99x 4.85x 3.55x
PEG 0x -5.66x 0.4x 0.9x 0.8x 0.9x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.11x 2.87x 2.66x
EV / Revenue 2.03x 2.5x 3.33x 3.43x 2.96x 2.54x
EV / EBITDA 7.4x 8.62x 9.03x 9.13x 7.7x 6.51x
EV / EBIT 10.4x 12.2x 12.3x 11.7x 9.66x 8.06x
EV / FCF 12.4x 12.6x 13.4x 14.8x 12.7x 10.7x
FCF Yield 8.06% 7.95% 7.47% 6.75% 7.89% 9.35%
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 1,409 1,527 1,649
EBITDA 1 390.3 452.2 485.2 529.5 587.2 643.6
EBIT 1 277.5 318.2 355.7 413.5 467.5 520.2
Net income 1 174.2 169.7 229.7 263.9 311.4 358.2
Net Debt 1 443 855.3 697 454.7 138.2 -189
Reference price 2 17.46 21.85 26.75 32.22 32.22 32.22
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.($)
22.09x3.77x9.71x0.94% 148B
-1083.3x35.28x151.02x-.--% 101B
-14.64x6.54x11.33x-.--% 40.32B
55.7x5.35x21.25x-.--% 16.02B
47.83x4.84x15.76x-.--% 12.8B
511.62x12.55x32.8x-.--% 14.06B
-45.71x149.12x-51.89x - 6.66B
25.56x5.9x13.28x-.--% 4.99B
59.47x2.73x21.64x-.--% 3.62B
Average -46.82x 25.12x 24.99x 0.12% 38.56B
Weighted average by Cap. -281.09x 16.50x 51.54x 0.41%

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