Valuation United Internet AG OTC Markets
Stocks
UDIRF
DE0005089031
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.34 USD | +0.02% |
|
-.--% | - |
| 06-24 | Barclays upgrades United Internet to 'Overweight' | DP |
| 06-24 | UNITED INTERNET AG : Upgraded to Buy by Barclays | ZD |
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 | 4,065 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -15.03% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,772 | 7,569 | 7,412 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -2.65% | -2.61% | -2.09% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 13.4x | 11.5x | 10.3x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.82x | 0.78x | 0.7x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 1.92x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.64x | 0.62x | 0.61x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.23x | 1.16x | 1.11x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.35x | 4.8x | 4.42x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.2x | 8.68x | 7.72x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 13.9x | 14.4x | 11x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.19% | 6.97% | 9.12% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.545 | 0.5962 | 0.6867 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.32% | 2.54% | 2.92% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.754 | 2.041 | 2.274 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 31.1% | 29.2% | 30.2% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,343 | 6,530 | 6,681 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,452 | 1,577 | 1,676 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 764.5 | 872.6 | 959.8 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 300.1 | 348.2 | 404.4 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,707 | 3,504 | 3,346 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 23.52 | 23.52 | 23.52 |
| Nbr of stocks (in thousands) | 186,716 | 186,716 | 172,816 | 172,837 | 172,837 | 172,837 | - | - |
| Announcement Date | 18/03/22 | 30/03/23 | 25/03/24 | 27/03/25 | 20/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.94x | 1.26x | 3.91x | 7.33% | 215B | |
| 8.82x | 2.33x | 6.24x | 6.63% | 178B | |
| 12.53x | 2.07x | 4.77x | 4.49% | 138B | |
| 11.61x | 1.73x | 7.38x | 3.7% | 73.79B | |
| 11.49x | 0.73x | 2.74x | 7.01% | 69.83B | |
| 15.44x | 2.69x | 8.43x | 5.1% | 57.53B | |
| 24.06x | 5.42x | 19.79x | 4.45% | 56.57B | |
| 16.15x | 1.8x | 5.62x | 4.96% | 48.25B | |
| 14.32x | 2.62x | 6.02x | 4.74% | 46.55B | |
| Average | 13.93x | 2.29x | 7.21x | 5.38% | 98.17B | |
| Weighted average by Cap. | 12.46x | 2.06x | 6.23x | 5.82% |
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
- UDIRF Stock
- Valuation United Internet AG
Select your edition
All financial news and data tailored to specific country editions
