Valuation United Internet AG Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:46:03 2026-09-18 EDT			5-day change	1st Jan Change
27.02 ^EUR	-2.38%		-1.82%	-1.96%

09-11	DAX Index Gains as UAE Commits EUR40 Billion Investment in Germany	MT
09-11	Global markets live: Oracle, IBM, Adobe, OpenAI, Macy's…

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	4,684	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-2.1%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	8,157	8,151	7,951
Change	-	-31.5%	13.76%	-15.75%	47.66%	2.16%	-0.06%	-2.46%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	16.6x	13.3x	11.1x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.94x	0.89x	0.82x
PEG	-	-0.8x	-0.5x	0x	-0x	-27.03x	0.5x	0.6x
Capitalization / Revenue	1.16x	0.6x	0.64x	0.43x	0.78x	0.74x	0.72x	0.7x
EV / Revenue	1.46x	0.95x	1.03x	0.85x	1.3x	1.29x	1.25x	1.19x
EV / EBITDA	6.54x	4.47x	4.97x	4.18x	6.23x	5.69x	5.16x	4.66x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	11.1x	9.44x	7.94x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	15.1x	15.5x	11.8x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	6.62%	6.44%	8.5%
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%	1.97%	2.2%	2.49%
EPS ²	2.22	1.96	1.35	-0.28	1.64	1.63	2.037	2.431
Distribution rate	22.5%	25.5%	37%	-143%	30.5%	32.8%	29.3%	27.7%
Net sales ¹	5,646	5,915	6,213	6,329	6,120	6,312	6,503	6,693
EBITDA ¹	1,259	1,262	1,292	1,294	1,282	1,433	1,581	1,704
EBIT ¹	829.9	781.4	762	638.7	593.1	731.7	863	1,002
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	3,473	3,467	3,267
Reference price ²	34.94	18.89	23.04	15.67	27.68	27.10	27.10	27.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	11.03x	1.31x	4.14x	7.04%	222B
VERIZON COMMUNICATIONS, INC.	10.61x	2.53x	6.69x	5.87%	200B
DEUTSCHE TELEKOM AG	13.18x	2.12x	4.91x	4.16%	149B
NTT, INC.	13.93x	1.87x	8.15x	3.01%	91.97B
CHINA TELECOM CORPORATION LIMITED	11.64x	0.87x	3.26x	6.65%	79.55B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.52x	1.78x	4.48x	2.84%	67.46B
SAUDI TELECOM COMPANY	15.29x	2.68x	8.37x	5.06%	58B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.43x	5.3x	19.36x	4.66%	55.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.98x	2.77x	6.2x	4.39%	51.14B
Average	13.96x	2.36x	7.28x	4.85%	108.34B
Weighted average by Cap.	12.80x	2.12x	6.33x	5.26%