|
Market Closed -
Xetra
16:35:06 04/11/2026 GMT
|
After hours 16:52:21 | |||
| 24.98 EUR | +3.22% |
|
25.09 | +0.44% |
| 01:59pm | United Internet AG : UBS reiterates its Buy rating | ZD |
| 01:58pm | UBS raises target for United Internet to €33.40 - 'Buy' | 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 | 4,183 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -12.57% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,665 | 7,659 | 7,461 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -4% | -0.08% | -2.58% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.9x | 12.1x | 9.91x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.85x | 0.81x | 0.76x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | -12.11x | 0.5x | 0.4x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.67x | 0.65x | 0.62x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.22x | 1.19x | 1.11x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.42x | 4.84x | 4.35x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.8x | 8.89x | 7.37x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.2x | 14.6x | 11x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.05% | 6.85% | 9.06% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.54 | 0.61 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.23% | 2.52% | 2.79% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.62 | 2 | 2.442 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 33.3% | 30.5% | 27.6% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,266 | 6,458 | 6,710 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,416 | 1,582 | 1,716 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 710.1 | 861.5 | 1,013 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 268.5 | 335.8 | 409.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,482 | 3,476 | 3,278 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 24.20 | 24.20 | 24.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.94x | 1.22x | 5.42x | 2.23% | 4.68B | |
| 11.65x | 1.35x | 4.26x | 6.67% | 227B | |
| 10.02x | 2.48x | 6.5x | 6.23% | 188B | |
| 12.51x | 2.08x | 5.35x | 4.36% | 139B | |
| 39.76x | 8.47x | 15.65x | - | 136B | |
| 11.99x | 1.05x | 3.98x | 6.37% | 92.6B | |
| 13.62x | 1.87x | 8.14x | 3.07% | 89.66B | |
| 13.86x | 2.06x | 5.18x | 2.37% | 74.3B | |
| 13.8x | 2.57x | 8.1x | 5.34% | 54.78B | |
| 22.06x | 5.1x | 18.64x | 4.92% | 52.22B | |
| Average | 16.42x | 2.82x | 8.12x | 4.62% | 105.76B | |
| Weighted average by Cap. | 16.07x | 2.87x | 7.54x | 5.31% |
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
