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 4,367 - -
Change - 24.45% 21.13% 18.51% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,880 4,519 4,204
Change - 34.98% 12.43% 11.38% -7.4% -6.97%
P/E 14.2x 18.4x 16.4x 17x 14.3x 12.4x
PBR -837x 19.3x 12.4x 8.61x 5.09x 3.72x
PEG 0x -5.66x 0.4x 1.1x 0.7x 0.8x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.08x 2.85x 2.62x
EV / Revenue 2.03x 2.5x 3.33x 3.44x 2.95x 2.53x
EV / EBITDA 7.4x 8.62x 9.03x 9.23x 7.68x 6.45x
EV / EBIT 10.4x 12.2x 12.3x 11.8x 9.66x 7.99x
EV / FCF 12.4x 12.6x 13.4x 15.7x 13.1x 10.8x
FCF Yield 8.06% 7.95% 7.47% 6.37% 7.64% 9.22%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.885 2.248 2.592
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,419 1,533 1,664
EBITDA 1 390.3 452.2 485.2 528.8 588.6 652.2
EBIT 1 277.5 318.2 355.7 412.1 467.9 526.1
Net income 1 174.2 169.7 229.7 256.1 305.7 355
Net Debt 1 443 855.3 697 513.6 152.5 -162.3
Reference price 2 17.46 21.85 26.75 32.12 32.12 32.12
Nbr of stocks (in thousands) 140,000 139,219 137,741 135,948 - -
Announcement Date 27/03/24 27/03/25 18/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.56x3.99x10.26x0.88% 158B
-588.04x36.75x151.72x-.--% 107B
-18.05x7.27x12.58x-.--% 49.47B
58.9x5.67x22.54x-.--% 16.94B
242.91x13.16x33.72x-.--% 14.6B
58.78x5.56x18.11x-.--% 14.15B
-53.06x177.88x-62.25x - 7.69B
31.97x7.67x16.85x-.--% 6.35B
17.04x3.44x9.23x-.--% 5.05B
Average -25.11x 29.04x 23.64x 0.11% 42.11B
Weighted average by Cap. -144.56x 17.73x 50.84x 0.38%

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