|
Market Closed -
Xetra
11:35:20 2026-11-12 EST
|
After hours 15:59:00 | |||
| 24.78 EUR | +1.23% |
|
24.71 | -0.28% |
| 04:45am | United Internet: The recovery in margins at 1&1 is being confirmed |  |
| 04:41am | Ionos Group's FY26 Outlook Confirmed | MT |
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 | 4,231 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -11.56% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 8,043 | 7,719 | 7,441 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | 0.74% | -4.03% | -3.59% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 16.4x | 12.2x | 10.3x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.86x | 0.82x | 0.77x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | -1.79x | 0.4x | 0.5x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.67x | 0.65x | 0.63x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.28x | 1.19x | 1.11x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.74x | 4.89x | 4.37x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 12.7x | 8.94x | 7.57x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.3x | 15.5x | 12.7x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.02% | 6.46% | 7.85% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5414 | 0.6129 | 0.6814 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.21% | 2.5% | 2.78% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.49 | 2.009 | 2.388 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 36.3% | 30.5% | 28.5% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,288 | 6,485 | 6,723 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,401 | 1,577 | 1,704 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 635 | 863.7 | 983.6 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 257 | 338.2 | 399.3 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,812 | 3,488 | 3,210 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 24.48 | 24.48 | 24.48 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.8x | 1.23x | 5.52x | 2.21% | 4.69B | |
| 11.69x | 1.35x | 4.28x | 6.68% | 228B | |
| 10.32x | 2.52x | 6.58x | 6.05% | 193B | |
| 12.68x | 2.09x | 5.52x | 4.26% | 139B | |
| 37.83x | 8.28x | 15.29x | - | 134B | |
| 11.74x | 0.95x | 3.6x | 6.51% | 84.83B | |
| 12.99x | 1.77x | 7.67x | 3.33% | 82.08B | |
| 14.27x | 2.1x | 5.26x | 2.3% | 77.19B | |
| 14.37x | 2.64x | 8.26x | 5.32% | 54.96B | |
| 22.22x | 5.15x | 18.78x | 4.86% | 52.46B | |
| Average | 16.39x | 2.81x | 8.08x | 4.61% | 105B | |
| Weighted average by Cap. | 15.88x | 2.86x | 7.49x | 5.28% |
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
