Valuation United Internet AG

Equities

Real-time Estimate Tradegate Other stock markets 03:59:44 2025-07-08 am EDT			5-day change	1st Jan Change
24.35 ^EUR	+0.04%		+1.84%	+55.33%

Jun. 30	United Internet Subsidiary 1&1 Cuts Profit Forecast Amid Rising Vodafone Network Costs--Shares Falter	DP
Jun. 27	United Internet Subsidiary 1&1 Lowers Profit Forecast - Shares Under Pressure	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,446	6,524	3,527	3,982	2,708	4,206	-	-
Change	-	1.2%	-45.94%	12.89%	-31.98%	55.31%	-	-
Enterprise Value (EV) ¹	7,699	8,236	5,642	6,418	5,407	7,794	7,741	7,667
Change	-	6.98%	-31.5%	13.76%	-15.75%	44.14%	-0.69%	-0.95%
P/E ratio	22.4x	15.7x	9.64x	17.1x	-56x	17x	12.7x	11.4x
PBR	1.43x	1.46x	0.74x	0.81x	0.57x	0.87x	0.85x	0.9x
PEG	-	0.4x	-0.8x	-0.5x	0x	-0x	0.4x	1x
Capitalization / Revenue	1.2x	1.16x	0.6x	0.64x	0.43x	0.64x	0.62x	0.61x
EV / Revenue	1.43x	1.46x	0.95x	1.03x	0.85x	1.19x	1.15x	1.11x
EV / EBITDA	6.53x	6.54x	4.47x	4.97x	4.18x	5.57x	5.07x	4.79x
EV / EBIT	10.9x	9.93x	7.22x	8.42x	8.47x	10.9x	9.28x	8.61x
EV / FCF	16.1x	13.8x	-67.3x	-75.5x	114x	21.4x	17.4x	13.9x
FCF Yield	6.22%	7.26%	-1.49%	-1.32%	0.88%	4.67%	5.76%	7.18%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.4	0.5584	0.6518	0.8672
Rate of return	1.45%	1.43%	2.65%	2.17%	2.55%	2.29%	2.68%	3.56%
EPS ²	1.54	2.22	1.96	1.35	-0.28	1.43	1.922	2.133
Distribution rate	32.5%	22.5%	25.5%	37%	-143%	39.1%	33.9%	40.7%
Net sales ¹	5,367	5,646	5,915	6,213	6,329	6,530	6,758	6,937
EBITDA ¹	1,179	1,259	1,262	1,292	1,294	1,400	1,525	1,600
EBIT ¹	704.8	829.9	781.4	762	638.7	714.6	834.5	890.5
Net income ¹	290.5	416.5	367.2	232.7	-47.58	267.7	367.8	379.7
Net Debt ¹	1,253	1,713	2,115	2,437	2,699	3,588	3,534	3,461
Reference price ²	34.43	34.94	18.89	23.04	15.67	24.34	24.34	24.34
Nbr of stocks (in thousands)	187,231	186,716	186,716	172,816	172,837	172,816	-	-
Announcement Date	3/25/21	3/18/22	3/30/23	3/25/24	3/27/25	-	-	-

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.($)
UNITED INTERNET AG	17.02x	1.19x	5.57x	2.29%	4.94B
CHINA MOBILE LIMITED	11.74x	1.39x	4.28x	6.41%	241B
VERIZON COMMUNICATIONS, INC.	9.27x	2.32x	6.35x	6.38%	180B
DEUTSCHE TELEKOM AG	16.72x	2.32x	6.14x	3.34%	177B
CHINA TELECOM CORPORATION LIMITED	13.08x	1.04x	3.87x	5.66%	92.56B
NTT, INC.	11.6x	1.66x	6.65x	3.44%	88.1B
SAUDI TELECOM COMPANY	15.23x	2.57x	8.21x	5.15%	56.62B
CHARTER COMMUNICATIONS, INC.	10.79x	2.74x	6.63x	-.--%	56.4B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.12x	1.78x	4.49x	3.79%	54.41B
SINGAPORE TELECOMMUNICATIONS LIMITED	21.01x	4.99x	18.23x	4.61%	50.39B
Average	13.76x	2.20x	7.04x	4.11%	100.19B
Weighted average by Cap.	12.89x	2.06x	6.23x	4.85%