Valuation United Internet AG

Stocks

Market Closed - Xetra Other stock markets 11:35:01 2026-07-08 EDT			5-day change	1st Jan Change
22.98 ^EUR	-2.63%		-0.09%	-16.98%

06-24	Barclays upgrades United Internet to 'Overweight'	DP
06-24	UNITED INTERNET AG : Upgraded to Buy by Barclays	ZD

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	3,972	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-16.98%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	7,679	7,476	7,318
Change	-	-31.5%	13.76%	-15.75%	47.66%	-3.82%	-2.64%	-2.11%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	13.1x	11.3x	10.1x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.8x	0.76x	0.68x
PEG	-	-0.8x	-0.5x	0x	-0x	1.88x	0.7x	0.9x
Capitalization / Revenue	1.16x	0.6x	0.64x	0.43x	0.78x	0.63x	0.61x	0.59x
EV / Revenue	1.46x	0.95x	1.03x	0.85x	1.3x	1.21x	1.14x	1.1x
EV / EBITDA	6.54x	4.47x	4.97x	4.18x	6.23x	5.29x	4.74x	4.37x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	10x	8.57x	7.62x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	13.7x	14.2x	10.8x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	7.28%	7.05%	9.23%
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%	2.37%	2.59%	2.99%
EPS ²	2.22	1.96	1.35	-0.28	1.64	1.754	2.041	2.274
Distribution rate	22.5%	25.5%	37%	-143%	30.5%	31.1%	29.2%	30.2%
Net sales ¹	5,646	5,915	6,213	6,329	6,120	6,343	6,530	6,681
EBITDA ¹	1,259	1,262	1,292	1,294	1,282	1,452	1,577	1,676
EBIT ¹	829.9	781.4	762	638.7	593.1	764.5	872.6	959.8
Net income ¹	416.5	367.2	232.7	-47.58	284.9	300.1	348.2	404.4
Net Debt ¹	1,713	2,115	2,437	2,699	3,200	3,707	3,504	3,346
Reference price ²	34.94	18.89	23.04	15.67	27.68	22.98	22.98	22.98
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	13.45x	1.23x	5.36x	2.31%	4.66B
CHINA MOBILE LIMITED	11.01x	1.27x	3.94x	7.28%	216B
VERIZON COMMUNICATIONS, INC.	8.84x	2.33x	6.26x	6.63%	178B
DEUTSCHE TELEKOM AG	12.83x	2.08x	4.79x	4.39%	142B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.99x	2.04x	5.13x	2.4%	78.83B
NTT, INC.	11.78x	1.74x	7.43x	3.65%	74.46B
CHINA TELECOM CORPORATION LIMITED	11.56x	0.75x	2.79x	6.97%	70.83B
SAUDI TELECOM COMPANY	15.56x	2.71x	8.5x	5.06%	57.95B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.57x	5.32x	19.43x	4.54%	55.42B
ORANGE	16.24x	1.8x	5.63x	4.94%	48.38B
Average	13.78x	2.13x	6.93x	4.82%	92.61B
Weighted average by Cap.	12.47x	2.02x	6.12x	5.53%