|
Real-time Estimate
Tradegate
08:55:16 2026-08-21 am EDT
|
5-day change | 1st Jan Change | ||
| 24.52 EUR | +0.82% |
|
0.00% | -11.34% |
| 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 |
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 | 4,203 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -12.14% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,507 | 7,660 | 7,607 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -5.97% | 2.04% | -0.7% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.3x | 11.9x | 10.6x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.86x | 0.81x | 0.74x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 3.84x | 0.6x | 0.9x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.66x | 0.64x | 0.63x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.19x | 1.17x | 1.14x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.17x | 4.83x | 4.48x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.1x | 8.76x | 7.88x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 13.5x | 14.5x | 11.3x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.4% | 6.88% | 8.88% |
| 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% | 2.09% | 2.45% | 2.82% |
| 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 | 24.32 | 24.32 | 24.32 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.3x | 1.19x | 5.17x | 2.09% | 4.91B | |
| 11.61x | 1.37x | 4.29x | 6.81% | 231B | |
| 10.83x | 2.56x | 6.77x | 5.74% | 204B | |
| 13.86x | 2.23x | 5.71x | 3.93% | 161B | |
| 12.63x | 0.94x | 3.52x | 6.02% | 84.08B | |
| 12.84x | 1.76x | 7.56x | 3.29% | 82.78B | |
| 11.69x | 1.8x | 4.54x | 2.77% | 70.31B | |
| 15.51x | 2.71x | 8.47x | 5% | 58.7B | |
| 23.89x | 5.4x | 19.73x | 4.49% | 57.13B | |
| 15.89x | 2.8x | 6.26x | 4.36% | 51.43B | |
| Average | 14.31x | 2.27x | 7.20x | 4.45% | 100.6B | |
| Weighted average by Cap. | 13.16x | 2.15x | 6.47x | 5.11% |
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
