Valuation United Internet AG OTC Markets
Stocks
UDIR.F
DE0005089031
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.34 USD | +0.02% |
|
-.--% | - |
| 06-10 | 'Fiber to every home' - Reform to accelerate rollout | DP |
| 06-04 | Internet usage in Germany sees significant decline | 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 | 4,535 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -5.2% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 8,208 | 8,016 | 7,856 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | 2.8% | -2.34% | -2% |
| P/E Ratio | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.8x | 12.8x | 11.4x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.92x | 0.87x | 0.78x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 1.89x | 0.8x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.71x | 0.69x | 0.68x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.29x | 1.22x | 1.18x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.63x | 5.07x | 4.69x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.8x | 9.36x | 8.41x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.9x | 15.6x | 12.3x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 6.69% | 6.41% | 8.15% |
| 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% | 2.08% | 2.27% | 2.62% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.768 | 2.042 | 2.309 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 30.8% | 29.2% | 29.7% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,371 | 6,555 | 6,674 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,458 | 1,580 | 1,674 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 757.7 | 856.5 | 933.9 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 307.7 | 354.4 | 421.5 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,673 | 3,481 | 3,321 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 26.24 | 26.24 | 26.24 |
| 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 Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.66x | 1.37x | 4.24x | 6.87% | 230B | |
| 9.76x | 2.46x | 6.6x | 6.02% | 196B | |
| 13.83x | 2.16x | 5.68x | 4.08% | 154B | |
| 12.82x | 0.87x | 3.24x | 6.19% | 80.36B | |
| 13.35x | 2.09x | 5.26x | 2.31% | 82.44B | |
| 11.88x | 1.7x | 7x | 3.53% | 76.46B | |
| 15.87x | 2.76x | 8.65x | 4.98% | 58.94B | |
| 17.48x | 1.95x | 6.06x | 4.43% | 54.42B | |
| 16.18x | 5.22x | 18.92x | 4.44% | 54.11B | |
| Average | 13.65x | 2.29x | 7.29x | 4.76% | 109.6B | |
| Weighted average by Cap. | 12.70x | 2.08x | 6.32x | 5.19% |
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
- UDIR.F Stock
- Valuation United Internet AG
Select your edition
All financial news and data tailored to specific country editions
