Valuation United Internet AG CBOE

Stocks

Market Closed - CBOE 11:30:00 2026-08-21 am EDT			5-day change	1st Jan Change
24.08 ^EUR	0.00%		0.00%	-12.15%

Aug. 20	United Internet AG : Gets a Buy rating from DZ Bank	ZD
Aug. 18	Frankfurt stocks close: DAX under pressure, bond yields and oil prices	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	4,245	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-11.27%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	7,549	7,702	7,648
Change	-	-31.5%	13.76%	-15.75%	47.66%	-5.45%	2.02%	-0.69%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	14.4x	12x	10.7x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.86x	0.82x	0.74x
PEG	-	-0.8x	-0.5x	0x	-0x	3.86x	0.6x	0.9x
Capitalization / Revenue	1.16x	0.6x	0.64x	0.43x	0.78x	0.67x	0.65x	0.64x
EV / Revenue	1.46x	0.95x	1.03x	0.85x	1.3x	1.19x	1.18x	1.14x
EV / EBITDA	6.54x	4.47x	4.97x	4.18x	6.23x	5.2x	4.86x	4.5x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	10.1x	8.81x	7.92x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	13.6x	14.6x	11.3x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	7.36%	6.84%	8.83%
Dividend per Share ²	0.5	0.5	0.5	0.4	0.5	0.5075	0.5962	0.6867
Rate of return	1.43%	2.65%	2.17%	2.55%	1.81%	2.07%	2.43%	2.8%
EPS ²	2.22	1.96	1.35	-0.28	1.64	1.701	2.051	2.295
Distribution rate	22.5%	25.5%	37%	-143%	30.5%	29.8%	29.1%	29.9%
Net sales ¹	5,646	5,915	6,213	6,329	6,120	6,335	6,525	6,681
EBITDA ¹	1,259	1,262	1,292	1,294	1,282	1,453	1,585	1,700
EBIT ¹	829.9	781.4	762	638.7	593.1	744.9	874.4	965.5
Net income ¹	416.5	367.2	232.7	-47.58	284.9	292.7	350.2	405.1
Net Debt ¹	1,713	2,115	2,437	2,699	3,200	3,304	3,457	3,403
Reference price ²	34.94	18.89	23.04	15.67	27.68	24.56	24.56	24.56
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

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.($)
CHINA MOBILE LIMITED	11.67x	1.37x	4.31x	6.78%	232B
VERIZON COMMUNICATIONS, INC.	10.89x	2.57x	6.79x	5.71%	205B
DEUTSCHE TELEKOM AG	13.96x	2.23x	5.74x	3.9%	162B
NTT, INC.	13.22x	1.79x	7.66x	3.2%	85.07B
CHINA TELECOM CORPORATION LIMITED	13.06x	0.93x	3.43x	5.8%	82.9B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.96x	1.82x	4.59x	2.74%	71.52B
SAUDI TELECOM COMPANY	15.51x	2.71x	8.47x	5%	58.69B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.62x	5.34x	19.53x	4.54%	56.57B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.78x	2.78x	6.22x	4.4%	51.05B
Average	14.41x	2.39x	7.42x	4.67%	111.75B
Weighted average by Cap.	13.25x	2.16x	6.48x	5.07%