Valuation United Internet AG

Stocks

Market Closed - Xetra Other stock markets 11:35:04 2026-06-17 EDT			Pre-market 02:00:12
24.64 ^EUR	-3.52%		24.70	+0.24%

06-14	Fiber-optic internet is widely available in Northern Germany	DP
06-10	'Fiber to every home' - Reform to accelerate rollout	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,524	3,527	3,982	2,708	4,784	4,259	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-10.98%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	7,931	7,740	7,580
Change	-	-31.5%	13.76%	-15.75%	47.66%	-0.66%	-2.42%	-2.07%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	13.9x	12.1x	10.7x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.86x	0.81x	0.73x
PEG	-	-0.8x	-0.5x	0x	-0x	1.78x	0.8x	0.8x
Capitalization / Revenue	1.16x	0.6x	0.64x	0.43x	0.78x	0.67x	0.65x	0.64x
EV / Revenue	1.46x	0.95x	1.03x	0.85x	1.3x	1.24x	1.18x	1.14x
EV / EBITDA	6.54x	4.47x	4.97x	4.18x	6.23x	5.44x	4.9x	4.53x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	10.5x	9.04x	8.12x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	14.4x	15.1x	11.8x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	6.92%	6.64%	8.45%
Dividend per Share ²	0.5	0.5	0.5	0.4	0.5	0.545	0.5962	0.6867
Rate of return	1.43%	2.65%	2.17%	2.55%	1.81%	2.21%	2.42%	2.79%
EPS ²	2.22	1.96	1.35	-0.28	1.64	1.768	2.042	2.309
Distribution rate	22.5%	25.5%	37%	-143%	30.5%	30.8%	29.2%	29.7%
Net sales ¹	5,646	5,915	6,213	6,329	6,120	6,371	6,555	6,674
EBITDA ¹	1,259	1,262	1,292	1,294	1,282	1,458	1,580	1,674
EBIT ¹	829.9	781.4	762	638.7	593.1	757.7	856.5	933.9
Net income ¹	416.5	367.2	232.7	-47.58	284.9	307.7	354.4	421.5
Net Debt ¹	1,713	2,115	2,437	2,699	3,200	3,673	3,481	3,321
Reference price ²	34.94	18.89	23.04	15.67	27.68	24.64	24.64	24.64
Nbr of stocks (in thousands)	186,716	186,716	172,816	172,837	172,837	172,837	-	-
Announcement Date	3/18/22	3/30/23	3/25/24	3/27/25	3/20/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNITED INTERNET AG	13.94x	1.24x	5.44x	2.21%	4.94B
CHINA MOBILE LIMITED	11.49x	1.34x	4.16x	6.98%	227B
VERIZON COMMUNICATIONS, INC.	9.55x	2.43x	6.51x	6.16%	191B
DEUTSCHE TELEKOM AG	13.44x	2.14x	5.62x	4.19%	150B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.93x	2.03x	5.12x	2.4%	80.14B
CHINA TELECOM CORPORATION LIMITED	12.03x	0.79x	2.96x	6.6%	74.85B
NTT, INC.	11.58x	1.68x	6.91x	3.63%	74.65B
SAUDI TELECOM COMPANY	15.99x	2.79x	8.73x	4.93%	59.56B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.56x	5.33x	19.34x	4.34%	55.62B
ORANGE	16.94x	1.9x	5.91x	4.65%	52.2B
Average	13.44x	2.17x	7.07x	4.61%	97.05B
Weighted average by Cap.	12.45x	2.07x	6.30x	5.29%