Valuation United Internet AG Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:01:25 2026-08-14 am EDT			5-day change	1st Jan Change
23.80 ^EUR	+1.71%		+3.48%	-12.50%

Aug. 07	United Internet AG, H1 2026 Earnings Call, Aug 06, 2026
Aug. 07	United Internet AG : Deutsche Bank remains its Buy rating	ZD

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	4,148	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-13.29%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	7,611	7,682	7,551
Change	-	-31.5%	13.76%	-15.75%	47.66%	-4.67%	0.93%	-1.7%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	14.1x	11.7x	10.5x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.84x	0.8x	0.73x
PEG	-	-0.8x	-0.5x	0x	-0x	3.78x	0.6x	0.9x
Capitalization / Revenue	1.16x	0.6x	0.64x	0.43x	0.78x	0.65x	0.64x	0.62x
EV / Revenue	1.46x	0.95x	1.03x	0.85x	1.3x	1.2x	1.18x	1.13x
EV / EBITDA	6.54x	4.47x	4.97x	4.18x	6.23x	5.18x	4.8x	4.44x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	10.4x	8.79x	7.82x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	13.7x	14.6x	11.2x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	7.3%	6.86%	8.95%
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%	2.11%	2.48%	2.86%
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	1,470	1,599	1,700
EBIT ¹	829.9	781.4	762	638.7	593.1	733.5	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	3,463	3,534	3,403
Reference price ²	34.94	18.89	23.04	15.67	27.68	24.00	24.00	24.00
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	11.46x	1.37x	4.17x	6.85%	228B
VERIZON COMMUNICATIONS, INC.	10.62x	2.53x	6.7x	5.86%	200B
DEUTSCHE TELEKOM AG	13.71x	2.17x	5.6x	3.97%	157B
CHINA TELECOM CORPORATION LIMITED	11.7x	0.9x	3.38x	6.71%	82.04B
NTT, INC.	12.79x	1.81x	7.73x	3.31%	82B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.38x	1.8x	4.55x	2.77%	69.88B
SAUDI TELECOM COMPANY	15.17x	2.65x	8.29x	5.06%	57.96B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.79x	5.15x	18.88x	4.58%	54.18B
ORANGE	12.15x	1.8x	5.43x	4.82%	49.93B
Average	13.53x	2.24x	7.19x	4.88%	109.06B
Weighted average by Cap.	12.65x	2.07x	6.29x	5.25%