Company Valuation: IONOS Group SE

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,444 3,042 3,685 4,244 - -
Change - 24.45% 21.13% 15.18% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,765 4,450 4,079
Change - 34.98% 12.43% 8.74% -6.6% -8.35%
P/E 14.2x 18.4x 16.4x 16.7x 14.1x 12x
PBR -837x 19.3x 12.4x 8.4x 5.07x 3.65x
PEG 0x -5.66x 0.4x 1.1x 0.8x 0.7x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.01x 2.76x 2.53x
EV / Revenue 2.03x 2.5x 3.33x 3.38x 2.89x 2.43x
EV / EBITDA 7.4x 8.62x 9.03x 9.07x 7.57x 6.24x
EV / EBIT 10.4x 12.2x 12.3x 11.6x 9.48x 7.65x
EV / FCF 12.4x 12.6x 13.4x 16.1x 12.9x 10.2x
FCF Yield 8.06% 7.95% 7.47% 6.21% 7.73% 9.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.881 2.228 2.616
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,411 1,539 1,675
EBITDA 1 390.3 452.2 485.2 525.5 587.7 653.6
EBIT 1 277.5 318.2 355.7 411.6 469.6 532.8
Net income 1 174.2 169.7 229.7 259.2 305.5 357.1
Net Debt 1 443 855.3 697 520.7 206.3 -165.5
Reference price 2 17.46 21.85 26.75 31.50 31.50 31.50
Nbr of stocks (in thousands) 140,000 139,219 137,741 134,731 - -
Announcement Date 27/3/24 27/3/25 18/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.6x3.56x12.43x3.08% 207B
21.58x4.56x11.19x0.77% 185B
-607.69x43.23x177.59x-.--% 125B
-129.95x18.06x99.96x-.--% 116B
13.16x1.47x7.72x3.65% 108B
13.16x2.39x9.01x6.24% 76.63B
19.26x5.15x12.66x2.91% 57.36B
-16.8x7.28x12.38x-.--% 47.39B
22.08x1.83x11.56x1.41% 43.4B
Average -71.51x 9.72x 39.39x 2.01% 107.52B
Weighted average by Cap. -81.81x 10.51x 43.30x 1.95%

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