Valuation 1&1 AG

Stocks

Market Closed - Xetra Other stock markets 11:35:07 2026-07-20 am EDT			5-day change	1st Jan Change
20.30 ^EUR	-0.73%		+1.25%	-17.98%

Jun. 24	1&1 : Barclays gives a Buy rating	ZD
Jun. 24	Barclays Raises 1&1 to 'Overweight', Target €24.50	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,234	2,045	3,198	2,221	4,363	3,583	-	-
Change	-	-51.7%	56.38%	-30.54%	96.43%	-17.88%	-	-
Enterprise Value (EV) ¹	5,353	2,045	3,198	2,217	8,098	5,774	5,887	5,828
Change	-	-61.8%	56.38%	-30.67%	265.25%	-28.7%	1.96%	-1.01%
P/E	11.4x	5.58x	10.2x	10.5x	26.3x	19.1x	15.8x	15.2x
PBR	0.81x	-	0.54x	0.36x	0.73x	0.58x	0.56x	0.56x
PEG	-	-5.86x	-0.7x	-0.3x	-1.2x	1.5x	0.7x	4.42x
Capitalization / Revenue	1.08x	0.52x	0.78x	0.55x	1.06x	0.82x	0.8x	0.78x
EV / Revenue	1.37x	0.52x	0.78x	0.55x	1.96x	1.32x	1.32x	1.26x
EV / EBITDA	7.53x	2.95x	4.89x	3.75x	15.1x	7.84x	7.28x	6.47x
EV / EBIT	9.79x	3.82x	7.02x	7.17x	38.9x	20.8x	16.7x	14.9x
EV / FCF	13.6x	-	-45.6x	107x	41.5x	40.5x	36.4x	28.2x
FCF Yield	7.37%	-	-2.19%	0.94%	2.41%	2.47%	2.74%	3.55%
Dividend per Share ²	0.05	-	0.05	0.05	0.05	0.05	0.0562	0.0583
Rate of return	0.21%	-	0.28%	0.4%	0.2%	0.25%	0.28%	0.29%
EPS ²	2.1	2.08	1.78	1.2	0.94	1.061	1.288	1.333
Distribution rate	2.38%	-	2.81%	4.17%	5.32%	4.71%	4.37%	4.38%
Net sales ¹	3,910	3,964	4,097	4,064	4,136	4,383	4,476	4,617
EBITDA ¹	711.3	693.3	653.8	590.8	537.5	736.9	809.1	901.3
EBIT ¹	546.7	534.9	455.8	309.4	208.2	278.2	352.9	390.7
Net income ¹	370	367.3	315	212.8	165.7	198.7	226.2	239.3
Net Debt ¹	1,120	-	-	-4.139	3,735	2,191	2,304	2,245
Reference price ²	24.02	11.60	18.14	12.60	24.75	20.30	20.30	20.30
Nbr of stocks (in thousands)	176,265	176,300	176,300	176,300	176,300	176,516	-	-
Announcement Date	3/17/22	3/29/23	3/21/24	3/27/25	3/18/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
1&1 AG	19.28x	1.32x	7.87x	0.24%	4.13B
BHARTI AIRTEL LIMITED	29.78x	5.42x	9.46x	1.74%	121B
SOFTBANK CORP.	18.57x	2.04x	7.88x	4.05%	65.03B
MTN GROUP LIMITED	13.65x	2.01x	4.27x	2.52%	25.89B
CELLNEX TELECOM, S.A.	-114.21x	8.47x	10.57x	3.07%	19.11B
ROGERS COMMUNICATIONS INC.	13.16x	2.96x	6.69x	4.12%	18.81B
VODAFONE IDEA LIMITED	-5.7x	7.84x	18.59x	-.--%	15.46B
ETIHAD ETISALAT COMPANY	12.81x	2.52x	6.54x	5.09%	12.63B
TELE2 AB	12.45x	4.59x	9.92x	6.82%	11.63B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	24.68x	3.48x	10.24x	4.05%	11.46B
Average	2.45x	4.07x	9.20x	3.17%	30.49B
Weighted average by Cap.	12.47x	4.29x	8.95x	2.84%