Company Valuation: IONOS Group SE

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,444 3,042 3,685 4,592 - -
Change - 24.45% 21.13% 24.62% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 5,112 4,798 4,426
Change - 34.98% 12.43% 16.68% -6.15% -7.75%
P/E 14.2x 18.4x 16.4x 18.1x 15.3x 13x
PBR -837x 19.3x 12.4x 9.09x 5.48x 3.95x
PEG 0x -5.66x 0.4x 1.2x 0.8x 0.7x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.25x 2.98x 2.74x
EV / Revenue 2.03x 2.5x 3.33x 3.62x 3.12x 2.64x
EV / EBITDA 7.4x 8.62x 9.03x 9.73x 8.16x 6.77x
EV / EBIT 10.4x 12.2x 12.3x 12.4x 10.2x 8.31x
EV / FCF 12.4x 12.6x 13.4x 17.3x 14x 11x
FCF Yield 8.06% 7.95% 7.47% 5.79% 7.17% 9.08%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.23 1.19 1.63 1.881 2.228 2.616
Distribution rate - - - - - -
Net sales 1 1,424 1,560 1,317 1,411 1,539 1,675
EBITDA 1 390.3 452.2 485.2 525.5 587.7 653.6
EBIT 1 277.5 318.2 355.7 411.6 469.6 532.8
Net income 1 174.2 169.7 229.7 259.2 305.5 357.1
Net Debt 1 443 855.3 697 520.7 206.3 -165.5
Reference price 2 17.46 21.85 26.75 34.08 34.08 34.08
Nbr of stocks (in thousands) 140,000 139,219 137,741 134,731 - -
Announcement Date 27/03/24 27/03/25 18/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.79x4.79x11.74x0.73% 196B
-558.25x39.67x162.99x-.--% 115B
-15.7x7.08x12.08x-.--% 44.87B
65.61x6.36x25.27x-.--% 18.88B
66.46x6.34x21.01x-.--% 15.94B
254.63x13.76x35.29x-.--% 15.3B
-41.23x145.31x-48.91x - 6.38B
30.32x7.27x15.97x-.--% 6.05B
18.12x3.62x9.73x-.--% 5.27B
Average -17.47x 26.02x 27.24x 0.09% 47.08B
Weighted average by Cap. -128.29x 17.11x 53.83x 0.34%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!