|
Market Closed -
Xetra
01:38:19 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 27.16 EUR | +1.19% |
|
+10.59% | -1.88% |
| 28/08 | Frankfurt stocks close: Nvidia and other US tech names lift shares | DP |
| 27/08 | Kepler pushes United Internet and Ionos, Telekom weak | 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 | 4,694 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -1.88% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,946 | 8,155 | 7,954 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -0.48% | 2.63% | -2.46% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 16x | 13.3x | 11.6x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.96x | 0.89x | 0.82x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 4.5x | 0.7x | 0.8x |
| 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 | 1.26x | 1.25x | 1.19x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.5x | 5.16x | 4.67x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.7x | 9.43x | 8.2x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.3x | 15.5x | 11.8x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 6.99% | 6.46% | 8.5% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5217 | 0.5962 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 1.92% | 2.2% | 2.48% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.698 | 2.042 | 2.335 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 30.7% | 29.2% | 28.9% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,312 | 6,503 | 6,675 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,445 | 1,581 | 1,704 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 743.6 | 864.4 | 969.6 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 292.7 | 345.1 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,252 | 3,460 | 3,260 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 27.16 | 27.16 | 27.16 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.99x | 1.26x | 5.5x | 1.92% | 5.45B | |
| 11.3x | 1.32x | 4.18x | 6.99% | 224B | |
| 11.03x | 2.59x | 6.85x | 5.64% | 208B | |
| 13.87x | 2.22x | 5.7x | 3.95% | 159B | |
| 13.33x | 1.82x | 7.83x | 3.17% | 85.82B | |
| 12.76x | 0.91x | 3.43x | 6.06% | 81.31B | |
| 11.76x | 1.79x | 4.54x | 2.78% | 69.77B | |
| 15.7x | 2.74x | 8.57x | 4.94% | 59.39B | |
| 24.32x | 5.47x | 19.97x | 4.42% | 57.92B | |
| 15.76x | 2.78x | 6.22x | 4.4% | 51B | |
| Average | 14.58x | 2.29x | 7.28x | 4.43% | 100.12B | |
| Weighted average by Cap. | 13.24x | 2.17x | 6.54x | 5.1% |
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
