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 4,573 - -
Change - 24.45% 21.13% 24.11% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 5,126 4,761 4,410
Change - 34.98% 12.43% 16.99% -7.13% -7.35%
P/E 14.2x 18.4x 16.4x 17.9x 15.2x 12.9x
PBR -837x 19.3x 12.4x 9.26x 5.41x 3.93x
PEG 0x -5.66x 0.4x 1.1x 0.9x 0.7x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.24x 2.97x 2.73x
EV / Revenue 2.03x 2.5x 3.33x 3.64x 3.1x 2.63x
EV / EBITDA 7.4x 8.62x 9.03x 9.68x 8.05x 6.71x
EV / EBIT 10.4x 12.2x 12.3x 12.5x 10.1x 8.32x
EV / FCF 12.4x 12.6x 13.4x 18.3x 13.6x 11.2x
FCF Yield 8.06% 7.95% 7.47% 5.45% 7.33% 8.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.899 2.235 2.622
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,409 1,537 1,674
EBITDA 1 390.3 452.2 485.2 529.6 591.7 657.4
EBIT 1 277.5 318.2 355.7 409.4 469.8 530.2
Net income 1 174.2 169.7 229.7 262.6 307.4 358.3
Net Debt 1 443 855.3 697 553.4 187.8 -162.3
Reference price 2 17.46 21.85 26.75 33.94 33.94 33.94
Nbr of stocks (in thousands) 140,000 139,219 137,741 134,731 - -
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.($)
25.55x4.27x10.99x0.82% 171B
-564.09x35.9x147.47x-.--% 104B
-16.9x7.3x12.47x-.--% 48.45B
63.58x6.15x24.42x-.--% 18.28B
59.42x5.64x18.75x-.--% 14.25B
226.26x12.31x31.55x-.--% 13.6B
-49.88x173.9x-58.53x - 7.59B
31.7x7.6x16.7x-.--% 6.3B
17.87x3.64x9.68x-.--% 5.34B
Average -22.94x 28.52x 23.72x 0.1% 43.28B
Weighted average by Cap. -129.19x 16.89x 48.10x 0.37%

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