|
Real-time Estimate
Tradegate
10:49:21 2026-10-23 am EDT
|
5-day change | 1st Jan Change | ||
| 24.02 EUR | -1.31% |
|
-0.17% | -13.51% |
| Oct. 19 | Telekom Joins Forces With Partners to Take on Starlink | RE |
| Oct. 07 | United Internet AG : Deutsche Bank keeps its Buy rating | 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 | 4,207 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -12.07% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,685 | 7,683 | 7,486 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -3.74% | -0.03% | -2.57% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.7x | 12.3x | 9.99x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.85x | 0.81x | 0.76x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 11.69x | 0.6x | 0.4x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.67x | 0.65x | 0.63x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.23x | 1.19x | 1.12x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.38x | 4.87x | 4.38x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.6x | 8.98x | 7.45x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 14.2x | 14.6x | 11.1x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.03% | 6.83% | 9.03% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.54 | 0.61 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 2.22% | 2.51% | 2.77% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.661 | 1.976 | 2.435 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 32.5% | 30.9% | 27.7% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,266 | 6,453 | 6,701 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,429 | 1,576 | 1,708 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 723.7 | 856 | 1,005 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 278.4 | 330 | 407.5 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,479 | 3,476 | 3,279 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 24.34 | 24.34 | 24.34 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.66x | 1.23x | 5.38x | 2.22% | 4.71B | |
| 10.03x | 2.45x | 6.44x | 6.24% | 188B | |
| 12.52x | 2.09x | 5.39x | 4.3% | 141B | |
| 13.9x | 1.89x | 8.23x | 3% | 92.24B | |
| 13.87x | 2.07x | 5.18x | 2.38% | 74.64B | |
| 14.17x | 2.56x | 7.98x | 5.41% | 54.3B | |
| 22.38x | 5.15x | 18.81x | 4.87% | 52.98B | |
| 14.09x | 2.64x | 5.83x | 4.53% | 49.48B | |
| 9.44x | 1.73x | 5.21x | 5.48% | 42.77B | |
| 25.65x | 3.42x | 7.51x | 3.94% | 43.03B | |
| Average | 15.07x | 2.52x | 7.59x | 4.24% | 74.27B | |
| Weighted average by Cap. | 13.72x | 2.49x | 7.28x | 4.61% |
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
- Valuation United Internet AG
Select your edition
All financial news and data tailored to specific country editions
