Valuation United Internet AG

Stocks

Market Closed - Xetra 18:35:19 13/10/2026 +03			5-day change	1st Jan Change
23.50 ^EUR	+0.69%		-3.05%	-15.10%

10-07	United Internet AG : Deutsche Bank keeps its Buy rating	ZD
10-06	1&1 raises capital, United Internet contributes loan receivables	DP

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	4,062	-	-
Change	-	-45.94%	12.89%	-31.98%	76.64%	-15.1%	-	-
Enterprise Value (EV) ¹	8,236	5,642	6,418	5,407	7,984	7,542	7,541	7,343
Change	-	-31.5%	13.76%	-15.75%	47.66%	-5.54%	-0.01%	-2.63%
P/E	15.7x	9.64x	17.1x	-56x	16.9x	14.2x	11.9x	9.69x
PBR	1.46x	0.74x	0.81x	0.57x	1.02x	0.82x	0.78x	0.73x
PEG	-	-0.8x	-0.5x	0x	-0x	18.21x	0.6x	0.4x
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	1.2x	1.17x	1.1x
EV / EBITDA	6.54x	4.47x	4.97x	4.18x	6.23x	5.29x	4.78x	4.3x
EV / EBIT	9.93x	7.22x	8.42x	8.47x	13.5x	10.5x	8.81x	7.32x
EV / FCF	13.8x	-67.3x	-75.5x	114x	15.8x	14x	14.4x	10.9x
FCF Yield	7.26%	-1.49%	-1.32%	0.88%	6.34%	7.16%	6.96%	9.2%
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%	2.3%	2.6%	2.87%
EPS ²	2.22	1.96	1.35	-0.28	1.64	1.653	1.972	2.426
Distribution rate	22.5%	25.5%	37%	-143%	30.5%	32.7%	30.9%	27.8%
Net sales ¹	5,646	5,915	6,213	6,329	6,120	6,262	6,450	6,701
EBITDA ¹	1,259	1,262	1,292	1,294	1,282	1,427	1,576	1,707
EBIT ¹	829.9	781.4	762	638.7	593.1	721.2	855.7	1,004
Net income ¹	416.5	367.2	232.7	-47.58	284.9	276.6	329	405.1
Net Debt ¹	1,713	2,115	2,437	2,699	3,200	3,480	3,479	3,281
Reference price ²	34.94	18.89	23.04	15.67	27.68	23.50	23.50	23.50
Nbr of stocks (in thousands)	186,716	186,716	172,816	172,837	172,837	172,837	-	-
Announcement Date	3/18/22 A	3/30/23 A	3/25/24 A	3/27/25 A	3/20/26 A	-	-	-

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	14.12x	1.2x	5.27x	2.31%	4.51B
CHINA MOBILE LIMITED	11.13x	1.32x	4.19x	6.95%	225B
VERIZON COMMUNICATIONS, INC.	9.5x	2.38x	6.28x	6.6%	178B
DEUTSCHE TELEKOM AG	12.02x	2.04x	5.27x	4.5%	134B
NTT, INC.	13.5x	1.86x	8.1x	3.09%	88.69B
CHINA TELECOM CORPORATION LIMITED	12.23x	0.93x	3.49x	6.25%	84.32B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.56x	1.79x	4.5x	2.81%	64.13B
SAUDI TELECOM COMPANY	14.65x	2.64x	8.23x	5.23%	56.12B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.57x	5.21x	19.01x	4.82%	53.53B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.26x	2.64x	5.86x	4.55%	49.2B
Average	13.55x	2.20x	7.02x	4.71%	93.72B
Weighted average by Cap.	12.34x	2.04x	6.25x	5.45%