Valuation United Internet AG OTC Markets
Stocks
UDIRF
DE0005089031
Integrated Telecommunications Services
|
Delayed
OTC Markets
23:33:02 02/07/2025 HKT
|
5-day change | 1st Jan Change | ||
| 27.34 USD | +0.02% |
|
-.--% | - |
| 08-07 | United Internet AG, H1 2026 Earnings Call, Aug 06, 2026 | |
| 08-07 | United Internet AG : Deutsche Bank remains 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 | 4,241 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | -11.34% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 7,704 | 7,775 | 7,645 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | -3.5% | 0.92% | -1.68% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 14.1x | 11.7x | 10.5x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.84x | 0.8x | 0.73x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | 3.78x | 0.6x | 0.9x |
| 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 | 1.22x | 1.19x | 1.14x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.24x | 4.86x | 4.5x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 10.5x | 8.89x | 7.92x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 13.9x | 14.8x | 11.3x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 7.21% | 6.78% | 8.84% |
| 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% | 2.11% | 2.48% | 2.86% |
| 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 | 1,470 | 1,599 | 1,700 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 733.5 | 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 | 3,463 | 3,534 | 3,403 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 24.00 | 24.00 | 24.00 |
| Nbr of stocks (in thousands) | 186,716 | 186,716 | 172,816 | 172,837 | 172,837 | 172,837 | - | - |
| Announcement Date | 18/3/22 | 30/3/23 | 25/3/24 | 27/3/25 | 20/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.46x | 1.37x | 4.17x | 6.85% | 228B | |
| 10.62x | 2.53x | 6.7x | 5.86% | 200B | |
| 13.71x | 2.17x | 5.6x | 3.97% | 157B | |
| 11.7x | 0.9x | 3.38x | 6.71% | 82.04B | |
| 12.79x | 1.81x | 7.73x | 3.31% | 82B | |
| 11.38x | 1.8x | 4.55x | 2.77% | 69.88B | |
| 15.17x | 2.65x | 8.29x | 5.06% | 57.96B | |
| 22.79x | 5.15x | 18.88x | 4.58% | 54.18B | |
| 12.15x | 1.8x | 5.43x | 4.82% | 49.93B | |
| Average | 13.53x | 2.24x | 7.19x | 4.88% | 109.06B | |
| Weighted average by Cap. | 12.65x | 2.07x | 6.29x | 5.25% |
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
- UDIRF Stock
- Valuation United Internet AG
Select your edition
All financial news and data tailored to specific country editions
