|
Market Closed -
Xetra
02:35:19 14/10/26 am AEDT
|
After hours 06:59:59 am | |||
| 23.50 EUR | +0.69% |
|
23.55 | +0.21% |
| 07/10 | United Internet AG : Deutsche Bank keeps its Buy rating | ZD |
| 06/10 | 1&1 raises capital, United Internet contributes loan receivables | 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 | 4,062 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -15.1% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,542 | 7,541 | 7,343 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -5.54% | -0.01% | -2.63% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.2x | 11.9x | 9.69x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.82x | 0.78x | 0.73x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 18.21x | 0.6x | 0.4x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.65x | 0.63x | 0.61x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.2x | 1.17x | 1.1x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.29x | 4.78x | 4.3x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.5x | 8.81x | 7.32x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14x | 14.4x | 10.9x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.16% | 6.96% | 9.2% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.54 | 0.61 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.3% | 2.6% | 2.87% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.653 | 1.972 | 2.426 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 32.7% | 30.9% | 27.8% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,262 | 6,450 | 6,701 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,427 | 1,576 | 1,707 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 721.2 | 855.7 | 1,004 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 276.6 | 329 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,480 | 3,479 | 3,281 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 23.50 | 23.50 | 23.50 |
| Nbr of stocks (in thousands) | 186,716 | 186,716 | 172,816 | 172,837 | 172,837 | 172,837 | - | - |
| Announcement Date | 18/3/22 | 30/3/23 | 25/3/24 | 27/3/25 | 20/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.12x | 1.2x | 5.27x | 2.31% | 4.51B | |
| 11.13x | 1.32x | 4.19x | 6.95% | 225B | |
| 9.5x | 2.38x | 6.28x | 6.6% | 178B | |
| 12.02x | 2.04x | 5.27x | 4.5% | 134B | |
| 13.5x | 1.86x | 8.1x | 3.09% | 88.69B | |
| 12.23x | 0.93x | 3.49x | 6.25% | 84.32B | |
| 11.56x | 1.79x | 4.5x | 2.81% | 64.13B | |
| 14.65x | 2.64x | 8.23x | 5.23% | 56.12B | |
| 22.57x | 5.21x | 19.01x | 4.82% | 53.53B | |
| 14.26x | 2.64x | 5.86x | 4.55% | 49.2B | |
| Average | 13.55x | 2.20x | 7.02x | 4.71% | 93.72B | |
| Weighted average by Cap. | 12.34x | 2.04x | 6.25x | 5.45% |
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
