|
Market Closed -
Xetra
11:35:12 2026-08-18 EDT
|
After hours 12:16:07 | |||
| 23.98 EUR | -0.08% |
|
23.92 | -0.25% |
| 11:51am | Frankfurt stocks close: DAX under pressure, bond yields and oil prices | DP |
| 04:01am | 1&1 in demand, Dommermuth wants to build up stake over the medium term | 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 | 4,148 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -13.29% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,452 | 7,605 | 7,551 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -6.66% | 2.05% | -0.7% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.1x | 11.7x | 10.5x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.84x | 0.8x | 0.73x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 3.78x | 0.6x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.65x | 0.64x | 0.62x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.18x | 1.17x | 1.13x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.13x | 4.8x | 4.44x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10x | 8.7x | 7.82x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 13.4x | 14.4x | 11.2x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.46% | 6.93% | 8.95% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5075 | 0.5962 | 0.6867 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.11% | 2.48% | 2.86% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.701 | 2.051 | 2.295 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 29.8% | 29.1% | 29.9% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,335 | 6,525 | 6,681 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,453 | 1,585 | 1,700 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 744.9 | 874.4 | 965.5 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 292.7 | 350.2 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,304 | 3,457 | 3,403 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 24.00 | 24.00 | 24.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.11x | 1.18x | 5.13x | 2.11% | 4.8B | |
| 11.63x | 1.37x | 4.27x | 6.8% | 231B | |
| 10.58x | 2.53x | 6.69x | 5.88% | 200B | |
| 13.7x | 2.21x | 5.68x | 3.97% | 158B | |
| 12.05x | 0.91x | 3.48x | 6.51% | 84.4B | |
| 12.87x | 1.81x | 7.75x | 3.29% | 82.53B | |
| 11.54x | 1.82x | 4.59x | 2.73% | 71.09B | |
| 15.17x | 2.65x | 8.29x | 5.06% | 57.98B | |
| 23.95x | 5.41x | 19.77x | 4.37% | 57.01B | |
| 12.09x | 1.79x | 5.42x | 4.85% | 49.86B | |
| Average | 13.77x | 2.17x | 7.11x | 4.56% | 99.63B | |
| Weighted average by Cap. | 12.83x | 2.09x | 6.41x | 5.2% |
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
