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 4,756 - -
Change - 24.45% 21.13% 29.08% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 5,296 4,962 4,591
Change - 34.98% 12.43% 20.88% -6.31% -7.49%
P/E 14.2x 18.4x 16.4x 18.8x 15.8x 13.5x
PBR -837x 19.3x 12.4x 9.63x 5.68x 4.09x
PEG 0x -5.66x 0.4x 1.2x 0.9x 0.8x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.37x 3.09x 2.84x
EV / Revenue 2.03x 2.5x 3.33x 3.75x 3.22x 2.74x
EV / EBITDA 7.4x 8.62x 9.03x 10x 8.41x 6.99x
EV / EBIT 10.4x 12.2x 12.3x 12.9x 10.6x 8.65x
EV / FCF 12.4x 12.6x 13.4x 18.9x 14.2x 11.6x
FCF Yield 8.06% 7.95% 7.47% 5.28% 7.03% 8.59%
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 1 390.3 452.2 485.2 527.8 590.3 656.9
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 1 443 855.3 697 540.5 206.3 -165.5
Reference price 2 17.46 21.85 26.75 35.30 35.30 35.30
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.($)
24.71x5.1x12.82x0.69% 211B
-523.62x36.73x150.89x-.--% 107B
-16.24x7.15x12.2x-.--% 46.46B
65x6.3x25x-.--% 18.7B
64.69x6.15x20.46x-.--% 15.51B
217.59x11.87x30.45x-.--% 13.08B
-41.57x144.08x-48.5x - 6.33B
32.59x7.84x17.22x-.--% 6.47B
18.77x3.75x10.03x-.--% 5.52B
Average -17.56x 25.44x 25.62x 0.09% 47.72B
Weighted average by Cap. -107.89x 15.55x 47.54x 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