Valuation 1&1 AG

Equities

Market Closed - Xetra Other stock markets 11:35:20 2025-06-19 am EDT			5-day change	1st Jan Change
18.64 ^EUR	+0.11%		+1.41%	+47.94%

Jun. 09	United Internet at its highest since May 2024 - Citi raises price target	DP
Jun. 02	1&1 : Barclays is Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,603	4,234	2,045	3,198	2,221	3,283	-	-
Change	-	17.51%	-51.7%	56.38%	-30.54%	47.78%	-	-
Enterprise Value (EV) ¹	3,575	5,353	2,045	3,198	2,221	4,691	4,411	4,487
Change	-	49.75%	-61.8%	56.38%	-30.54%	111.16%	-5.97%	1.73%
P/E ratio	16.5x	11.4x	5.58x	10.2x	10.5x	18.4x	14.2x	12.5x
PBR	0.74x	0.81x	-	0.54x	0.36x	0.52x	0.51x	0.51x
PEG	-	0.2x	-5.86x	-0.7x	-0.3x	-1.2x	0.5x	0.9x
Capitalization / Revenue	0.95x	1.08x	0.52x	0.78x	0.55x	0.8x	0.79x	0.78x
EV / Revenue	0.94x	1.37x	0.52x	0.78x	0.55x	1.15x	1.07x	1.07x
EV / EBITDA	7.63x	7.53x	2.95x	4.89x	3.76x	8.06x	6.53x	6.02x
EV / EBIT	11.4x	9.79x	3.82x	7.02x	7.18x	18.2x	12.5x	11.1x
EV / FCF	14.7x	13.6x	-	-45.6x	107x	-18.2x	66.8x	24.8x
FCF Yield	6.81%	7.37%	-	-2.19%	0.94%	-5.5%	1.5%	4.03%
Dividend per Share ²	0.05	0.05	-	0.05	-	0.05	0.05	0.1
Rate of return	0.24%	0.21%	-	0.28%	-	0.27%	0.27%	0.54%
EPS ²	1.24	2.1	2.08	1.78	1.2	1.012	1.308	1.493
Distribution rate	4.03%	2.38%	-	2.81%	-	4.94%	3.82%	6.7%
Net sales ¹	3,787	3,910	3,964	4,097	4,064	4,093	4,136	4,211
EBITDA ¹	468.5	711.3	693.3	653.8	590.8	581.7	675.4	744.9
EBIT ¹	313.1	546.7	534.9	455.8	309.4	258.3	351.6	403.5
Net income ¹	219.6	370	367.3	315	212.8	177.2	225.6	241.9
Net Debt ¹	-28	1,120	-	-	-	1,408	1,128	1,204
Reference price ²	20.44	24.02	11.60	18.14	12.60	18.62	18.62	18.62
Nbr of stocks (in thousands)	176,265	176,265	176,300	176,300	176,300	176,300	-	-
Announcement Date	3/25/21	3/17/22	3/29/23	3/21/24	3/27/25	-	-	-

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	18.4x	1.15x	8.06x	0.27%	3.78B
BHARTI AIRTEL LIMITED	40.8x	7.34x	13.83x	0.69%	129B
SOFTBANK CORP.	19.49x	2.23x	8.29x	3.96%	71.96B
CELLNEX TELECOM, S.A.	-301.73x	10.31x	12.99x	0.21%	26.69B
ROGERS COMMUNICATIONS INC.	10.95x	2.85x	6.1x	5.29%	15.17B
MTN GROUP LIMITED	11.84x	1.59x	3.92x	2.82%	12.91B
ETIHAD ETISALAT COMPANY	13.55x	2.49x	6.55x	4.5%	11.41B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	24.67x	3.23x	9.54x	3.99%	11.25B
DIGI.COM	25.11x	4.37x	9.51x	4%	10.52B
TELE2 AB	22.27x	4.27x	9.92x	5.02%	10.21B
Average	-11.46x	3.98x	8.87x	3.08%	30.32B
Weighted average by Cap.	-0.21x	5.30x	10.84x	2.27%