Valuation United Internet AG OTC Markets
Stocks
UDIRF
DE0005089031
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.34 USD | +0.02% |
|
-.--% | - |
| Jul. 13 | UNITED INTERNET AG : UBS maintains a Buy rating | ZD |
| Jun. 24 | Barclays upgrades United Internet to 'Overweight' | 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 | 4,079 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -14.74% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,787 | 7,584 | 7,425 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -2.47% | -2.61% | -2.09% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 13.5x | 11.5x | 10.4x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.82x | 0.78x | 0.7x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 1.98x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.64x | 0.62x | 0.61x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.23x | 1.16x | 1.11x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.37x | 4.81x | 4.43x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.2x | 8.69x | 7.73x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 13.9x | 14.4x | 11x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.18% | 6.95% | 9.1% |
| 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% | 2.31% | 2.53% | 2.91% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.752 | 2.044 | 2.277 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 31.1% | 29.2% | 30.2% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,343 | 6,531 | 6,684 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,451 | 1,577 | 1,677 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 763.9 | 872.7 | 960.8 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 299.7 | 348.8 | 405.2 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,708 | 3,505 | 3,346 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 23.60 | 23.60 | 23.60 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.59x | 1.34x | 4.17x | 6.92% | 229B | |
| 9.16x | 2.39x | 6.38x | 6.44% | 194B | |
| 12.97x | 2.1x | 5.45x | 4.32% | 144B | |
| 13.11x | 2.03x | 5.15x | 2.42% | 78.42B | |
| 12.18x | 0.83x | 3.09x | 6.62% | 78.8B | |
| 11.92x | 1.75x | 7.47x | 3.61% | 75.29B | |
| 15.43x | 2.68x | 8.41x | 5.09% | 57.5B | |
| 24x | 5.4x | 19.73x | 4.46% | 55.55B | |
| 15.87x | 1.78x | 5.59x | 4.83% | 48.93B | |
| Average | 14.02x | 2.26x | 7.27x | 4.97% | 106.85B | |
| Weighted average by Cap. | 12.67x | 2.05x | 6.28x | 5.42% |
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
