|
Real-time Estimate
Tradegate
09:56:54 2026-09-08 EDT
|
5-day change | 1st Jan Change | ||
| 28.09 EUR | +0.83% |
|
+3.70% | +1.23% |
| 09-03 | Weak economy eases shortage of IT specialists | RE |
| 08-31 | Ionos among Oddo's top picks for the economic cycle, shares near annual high | DP |
Company Valuation: United Internet AG
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 | 4,815 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | 0.65% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 8,067 | 8,276 | 8,075 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | 1.04% | 2.59% | -2.42% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 16.4x | 13.6x | 11.9x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.98x | 0.91x | 0.84x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 4.62x | 0.7x | 0.8x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.76x | 0.74x | 0.72x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.28x | 1.27x | 1.21x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.58x | 5.23x | 4.74x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.8x | 9.57x | 8.33x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.5x | 15.7x | 12x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 6.89% | 6.37% | 8.37% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5217 | 0.5962 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 1.87% | 2.14% | 2.42% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.698 | 2.042 | 2.335 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 30.7% | 29.2% | 28.9% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,312 | 6,503 | 6,675 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,445 | 1,581 | 1,704 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 743.6 | 864.4 | 969.6 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 292.7 | 345.1 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,252 | 3,460 | 3,260 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 27.86 | 27.86 | 27.86 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.41x | 1.28x | 5.58x | 1.87% | 5.6B | |
| 11.24x | 1.32x | 4.18x | 7.02% | 223B | |
| 11.04x | 2.59x | 6.85x | 5.63% | 208B | |
| 13.73x | 2.21x | 5.67x | 3.99% | 158B | |
| 13.3x | 1.82x | 7.8x | 3.17% | 89.09B | |
| 11.97x | 0.91x | 3.43x | 6.46% | 81.43B | |
| 15.4x | 2.69x | 8.41x | 5.04% | 58.26B | |
| 24.56x | 5.52x | 20.2x | 4.44% | 58.81B | |
| 15.53x | 2.74x | 6.14x | 4.47% | 50.24B | |
| 11.42x | 1.74x | 5.26x | 5.14% | 47.28B | |
| Average | 14.46x | 2.28x | 7.35x | 4.72% | 97.95B | |
| Weighted average by Cap. | 13.15x | 2.17x | 6.63x | 5.32% |
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
- Stock Market
- Stocks
- UTDI Stock
- Valuation United Internet AG
Select your edition
All financial news and data tailored to specific country editions
