|
Market Closed -
Xetra
11:35:10 2026-09-29 EDT
|
After hours 12:00:06 | |||
| 24.88 EUR | -1.82% |
|
24.83 | -0.20% |
| 09-28 | United Internet AG : Goldman Sachs gives a Buy rating | ZD |
| 09-28 | Telefonica Deutschland chief: Three mobile network operators are enough | RE |
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 | 4,380 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -8.45% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,860 | 7,859 | 7,661 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -1.55% | -0.01% | -2.52% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 15.1x | 12.5x | 10.4x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.87x | 0.83x | 0.77x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 6.01x | 0.6x | 0.5x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.69x | 0.67x | 0.65x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.24x | 1.21x | 1.14x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.49x | 4.96x | 4.49x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.8x | 9.09x | 7.63x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.5x | 15x | 11.3x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 6.87% | 6.68% | 8.82% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.535 | 0.5962 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.11% | 2.35% | 2.66% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.681 | 2.029 | 2.426 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 31.8% | 29.4% | 27.8% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,316 | 6,507 | 6,701 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,432 | 1,583 | 1,707 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 730.9 | 864.3 | 1,004 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 284.7 | 344.1 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,480 | 3,479 | 3,281 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 25.34 | 25.34 | 25.34 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.07x | 1.24x | 5.49x | 2.11% | 4.98B | |
| 11.07x | 1.31x | 4.14x | 7.01% | 223B | |
| 10.32x | 2.49x | 6.57x | 6.05% | 194B | |
| 12.84x | 2.11x | 5.44x | 4.23% | 145B | |
| 13.73x | 1.86x | 8.12x | 3.06% | 90.37B | |
| 11.79x | 0.9x | 3.34x | 6.55% | 80.2B | |
| 11.58x | 1.78x | 4.5x | 2.82% | 65.61B | |
| 14.91x | 2.65x | 8.28x | 5.12% | 57.32B | |
| 23.08x | 5.25x | 19.15x | 4.73% | 54.79B | |
| 15.05x | 2.78x | 6.17x | 4.32% | 52.09B | |
| Average | 13.95x | 2.24x | 7.12x | 4.6% | 96.79B | |
| Weighted average by Cap. | 12.67x | 2.10x | 6.36x | 5.3% |
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
