Valuation United Internet AG OTC Markets
Stocks
UDIRF
DE0005089031
Integrated Telecommunications Services
|
Market Closed -
OTC Markets
19:33:02 02/07/2025 +04
|
5-day change | 1st Jan Change | ||
| 27.34 USD | +0.02% |
|
-.--% | - |
| 09-11 | DAX Index Gains as UAE Commits EUR40 Billion Investment in Germany | MT |
| 09-11 | Global markets live: Oracle, IBM, Adobe, OpenAI, Macy's… |  |
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 | 4,791 | - | - |
| Change | - | -45.94% | 12.89% | -31.98% | 76.64% | 0.14% | - | - |
| Enterprise Value (EV) 1 | 8,236 | 5,642 | 6,418 | 5,407 | 7,984 | 8,264 | 8,258 | 8,058 |
| Change | - | -31.5% | 13.76% | -15.75% | 47.66% | 3.5% | -0.06% | -2.43% |
| P/E | 15.7x | 9.64x | 17.1x | -56x | 16.9x | 16.8x | 13.5x | 11.3x |
| PBR | 1.46x | 0.74x | 0.81x | 0.57x | 1.02x | 0.95x | 0.9x | 0.83x |
| PEG | - | -0.8x | -0.5x | 0x | -0x | -27.36x | 0.5x | 0.6x |
| Capitalization / Revenue | 1.16x | 0.6x | 0.64x | 0.43x | 0.78x | 0.76x | 0.74x | 0.72x |
| EV / Revenue | 1.46x | 0.95x | 1.03x | 0.85x | 1.3x | 1.31x | 1.27x | 1.2x |
| EV / EBITDA | 6.54x | 4.47x | 4.97x | 4.18x | 6.23x | 5.77x | 5.22x | 4.73x |
| EV / EBIT | 9.93x | 7.22x | 8.42x | 8.47x | 13.5x | 11.3x | 9.57x | 8.05x |
| EV / FCF | 13.8x | -67.3x | -75.5x | 114x | 15.8x | 15.3x | 15.7x | 11.9x |
| FCF Yield | 7.26% | -1.49% | -1.32% | 0.88% | 6.34% | 6.54% | 6.35% | 8.39% |
| Dividend per Share 2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5186 | 0.5962 | 0.6743 |
| Rate of return | 1.43% | 2.65% | 2.17% | 2.55% | 1.81% | 1.89% | 2.17% | 2.46% |
| EPS 2 | 2.22 | 1.96 | 1.35 | -0.28 | 1.64 | 1.63 | 2.037 | 2.431 |
| Distribution rate | 22.5% | 25.5% | 37% | -143% | 30.5% | 31.8% | 29.3% | 27.7% |
| Net sales 1 | 5,646 | 5,915 | 6,213 | 6,329 | 6,120 | 6,312 | 6,503 | 6,693 |
| EBITDA 1 | 1,259 | 1,262 | 1,292 | 1,294 | 1,282 | 1,433 | 1,581 | 1,704 |
| EBIT 1 | 829.9 | 781.4 | 762 | 638.7 | 593.1 | 731.7 | 863 | 1,002 |
| Net income 1 | 416.5 | 367.2 | 232.7 | -47.58 | 284.9 | 284.7 | 344.1 | 405.1 |
| Net Debt 1 | 1,713 | 2,115 | 2,437 | 2,699 | 3,200 | 3,473 | 3,467 | 3,267 |
| Reference price 2 | 34.94 | 18.89 | 23.04 | 15.67 | 27.68 | 27.44 | 27.44 | 27.44 |
| Nbr of stocks (in thousands) | 186,716 | 186,716 | 172,816 | 172,837 | 172,837 | 172,837 | - | - |
| Announcement Date | 18/03/22 | 30/03/23 | 25/03/24 | 27/03/25 | 20/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.08x | 1.31x | 4.16x | 7.01% | 223B | |
| 10.98x | 2.58x | 6.82x | 5.67% | 207B | |
| 14.03x | 2.22x | 5.13x | 3.91% | 160B | |
| 13.92x | 1.87x | 8.14x | 3.02% | 92.98B | |
| 11.84x | 0.88x | 3.32x | 6.53% | 80.46B | |
| 11.82x | 1.81x | 4.56x | 2.77% | 69.74B | |
| 15.35x | 2.69x | 8.4x | 5.04% | 58.22B | |
| 23.81x | 5.38x | 19.64x | 4.58% | 56.66B | |
| 15.19x | 2.81x | 6.29x | 4.33% | 51.81B | |
| Average | 14.22x | 2.39x | 7.38x | 4.76% | 111.06B | |
| Weighted average by Cap. | 13.09x | 2.16x | 6.43x | 5.14% |
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
