Valuation United Internet AG OTC Markets
Stocks
UDIRF
DE0005089031
Integrated Telecommunications Services
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.34 USD | +0.02% |
|
-.--% | - |
| Jun. 24 | Barclays upgrades United Internet to 'Overweight' | DP |
| Jun. 24 | UNITED INTERNET AG : Upgraded to Buy by Barclays | 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 | 4,117 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -13.95% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,823 | 7,620 | 7,462 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -2.01% | -2.6% | -2.07% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 13.6x | 11.7x | 10.5x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.83x | 0.79x | 0.71x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 1.95x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.65x | 0.63x | 0.62x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.23x | 1.17x | 1.12x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.39x | 4.84x | 4.46x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.2x | 8.74x | 7.79x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14x | 14.5x | 11x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.14% | 6.92% | 9.06% |
| 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% | 2.29% | 2.5% | 2.88% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.754 | 2.039 | 2.269 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 31.1% | 29.2% | 30.3% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,343 | 6,528 | 6,676 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,452 | 1,576 | 1,673 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 764.6 | 871.8 | 957.4 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 300.1 | 348.2 | 404.4 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,706 | 3,503 | 3,345 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 23.82 | 23.82 | 23.82 |
| Nbr of stocks (in thousands) | 186,716 | 186,716 | 172,816 | 172,837 | 172,837 | 172,837 | - | - |
| Announcement Date | 3/18/22 | 3/30/23 | 3/25/24 | 3/27/25 | 3/20/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.14x | 2.38x | 6.38x | 6.41% | 184B | |
| 12.37x | 2.04x | 5.38x | 4.55% | 136B | |
| 13.18x | 2.06x | 5.18x | 2.36% | 79.97B | |
| 11.6x | 1.73x | 7.34x | 3.71% | 73.44B | |
| 15.63x | 2.72x | 8.53x | 5.04% | 58.2B | |
| 16.9x | 5.44x | 19.71x | 4.25% | 56.33B | |
| 17.09x | 1.85x | 5.8x | 4.69% | 50.96B | |
| 14.12x | 2.59x | 5.94x | 4.81% | 45.89B | |
| 23.4x | 3.28x | 7.24x | 4.25% | 40.53B | |
| Average | 14.83x | 2.68x | 7.94x | 4.45% | 80.66B | |
| Weighted average by Cap. | 13.23x | 2.51x | 7.34x | 4.72% |
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
- UDIRF Stock
- Valuation United Internet AG
Select your edition
All financial news and data tailored to specific country editions
