Valuation United Internet AG

Stocks

Market Closed - Xetra Other stock markets 11:35:07 2026-07-10 am EDT			5-day change	1st Jan Change
23.70 ^EUR	+2.69%		+0.77%	-14.38%

Jun. 24	Barclays upgrades United Internet to 'Overweight'	DP
Jun. 24	UNITED INTERNET AG : Upgraded to Buy by Barclays	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	4,096	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-14.38%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	7,804	7,601	7,443
Change	-	-31.5%	13.76%	-15.75%	47.66%	-2.26%	-2.6%	-2.08%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	13.5x	11.6x	10.4x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.83x	0.78x	0.71x
PEG	-	-0.8x	-0.5x	0x	-0x	1.94x	0.7x	0.9x
Capitalization / Revenue	1.16x	0.6x	0.64x	0.43x	0.78x	0.65x	0.63x	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	4.82x	4.44x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	10.2x	8.71x	7.75x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	14x	14.4x	11x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	7.16%	6.94%	9.08%
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%	2.3%	2.52%	2.9%
EPS ²	2.22	1.96	1.35	-0.28	1.64	1.754	2.041	2.274
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	6,530	6,681
EBITDA ¹	1,259	1,262	1,292	1,294	1,282	1,452	1,577	1,676
EBIT ¹	829.9	781.4	762	638.7	593.1	764.5	872.6	959.8
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	3,707	3,504	3,346
Reference price ²	34.94	18.89	23.04	15.67	27.68	23.70	23.70	23.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED INTERNET AG	13.16x	1.21x	5.3x	2.36%	4.68B
CHINA MOBILE LIMITED	11.21x	1.29x	4.01x	7.15%	221B
VERIZON COMMUNICATIONS, INC.	8.78x	2.32x	6.23x	6.68%	176B
DEUTSCHE TELEKOM AG	12.63x	2.07x	5.44x	4.46%	144B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.81x	2.02x	5.08x	2.43%	78.08B
NTT, INC.	11.86x	1.74x	7.45x	3.62%	74.43B
CHINA TELECOM CORPORATION LIMITED	11.91x	0.76x	2.83x	6.77%	72.57B
SAUDI TELECOM COMPANY	15.52x	2.7x	8.46x	5.07%	57.81B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.63x	5.33x	19.47x	4.53%	55.7B
ORANGE	15.34x	1.8x	5.61x	4.96%	48.25B
Average	13.69x	2.12x	6.99x	4.8%	93.18B
Weighted average by Cap.	12.44x	2.02x	6.21x	5.52%