|
Real-time Estimate
Tradegate
16:29:32 13/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 24.03 EUR | -0.04% |
|
+1.95% | -13.22% |
| 08-07 | United Internet AG, H1 2026 Earnings Call, Aug 06, 2026 | |
| 08-07 | United Internet AG : Deutsche Bank remains its Buy rating | 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 | 4,155 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -13.15% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,459 | 7,689 | 7,558 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -6.58% | 3.08% | -1.7% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.5x | 11.7x | 10.5x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.84x | 0.8x | 0.73x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 14.51x | 0.5x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.66x | 0.64x | 0.62x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.18x | 1.18x | 1.13x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.07x | 4.81x | 4.45x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.4x | 8.79x | 7.83x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 13.4x | 14.6x | 11.2x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.45% | 6.86% | 8.94% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5075 | 0.5962 | 0.6867 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.11% | 2.48% | 2.86% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.656 | 2.051 | 2.295 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 30.6% | 29.1% | 29.9% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,335 | 6,525 | 6,681 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,470 | 1,599 | 1,700 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 717.2 | 874.4 | 965.5 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 286.2 | 350.2 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,304 | 3,534 | 3,403 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 24.04 | 24.04 | 24.04 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.51x | 1.18x | 5.07x | 2.11% | 4.8B | |
| 11.41x | 1.35x | 4.18x | 6.78% | 229B | |
| 10.34x | 2.5x | 6.6x | 6.01% | 195B | |
| 13.58x | 2.16x | 5.58x | 4.01% | 156B | |
| 12.62x | 1.8x | 7.68x | 3.35% | 80.99B | |
| 11.86x | 0.89x | 3.32x | 6.62% | 80.67B | |
| 11.45x | 1.85x | 4.69x | 2.77% | 69.94B | |
| 15.17x | 2.65x | 8.29x | 5.06% | 57.98B | |
| 23.09x | 5.2x | 18.46x | 4.66% | 54.74B | |
| 12.05x | 1.79x | 5.41x | 4.86% | 49.54B | |
| Average | 13.61x | 2.14x | 6.93x | 4.62% | 97.9B | |
| Weighted average by Cap. | 12.61x | 2.05x | 6.25x | 5.26% |
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
