Valuation United Internet AG

Stocks

Market Closed - Xetra Other stock markets 16:35:18 11/06/2026 BST			5-day change	1st Jan Change
26.24 ^EUR	-1.43%		-2.96%	-5.20%

06-10	'Fiber to every home' - Reform to accelerate rollout	DP
06-04	Internet usage in Germany sees significant decline	DP

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNITED INTERNET AG	15.05x	1.3x	5.67x	2.05%	5.32B
CHINA MOBILE LIMITED	11.75x	1.38x	4.27x	6.82%	232B
VERIZON COMMUNICATIONS, INC.	9.76x	2.46x	6.6x	6.02%	196B
DEUTSCHE TELEKOM AG	14.27x	2.19x	5.77x	3.96%	159B
CHINA TELECOM CORPORATION LIMITED	12.98x	0.87x	3.26x	6.12%	80.93B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.39x	1.98x	4.99x	2.49%	76.45B
NTT, INC.	11.75x	1.69x	6.96x	3.58%	75.61B
SAUDI TELECOM COMPANY	15.75x	2.74x	8.59x	5.02%	58.49B
ORANGE	17.73x	1.96x	6.11x	4.37%	55.37B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.26x	5.24x	19.01x	4.42%	54.46B
Average	13.77x	2.18x	7.12x	4.48%	99.35B
Weighted average by Cap.	12.74x	2.08x	6.32x	5.17%