UTDI Relative Valuation - United Internet AG

Watchlist Manager

Watchlist

Price: 25.82 EUR -0.54% Market Closed

Market Cap: €8.4B

Relative Value

The Relative Value of one UTDI stock under the Base Case scenario is 30.23 EUR. Compared to the current market price of 25.82 EUR, United Internet AG is Undervalued by 15%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

UTDI Relative Value

Base Case

Undervaluation 15%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE		United Internet AG XBER:UTDI	5.1B EUR	0.8	38.8	6	13.9
US		Verizon Communications Inc NYSE:VZ	208.7B USD	1.5	12.2	6.5	10.2
US		AT&T Inc NYSE:T	195.2B USD	1.6	8.9	6.6	12.1
DE		Deutsche Telekom AG XETRA:DTE	155.7B EUR	1.3	16.2	5.3	10.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	13.1T JPY	0.9	12.2	5.4	10.6
CN		China Telecom Corp Ltd SSE:601728	560.9B CNY	1.1	16.3	15.7	15.7
SG		Singapore Telecommunications Ltd SGX:Z74	84.7B SGD	6	13.7	24.2	63.2
FR		Orange SA PAR:ORA	45.6B EUR	1.1	48.1	5.8	16.1
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	36.9B CHF	2.5	29.3	7.6	25.6
AU	T	Telstra Group Ltd F:5KB	36.7B EUR	2.6	27	20.5	20.5

				Revenue Growth	P/S to Growth
DE		United Internet AG XBER:UTDI	Average P/S: 2 0.8	2%	0.4
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.6	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1.1	3%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	6	3%	2
FR		Orange SA PAR:ORA	1.1	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.5	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
DE		United Internet AG XBER:UTDI	Average P/E: 21.4 38.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.2	14%	0.9
US		AT&T Inc NYSE:T	8.9	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	16.2	12%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.2	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	16.3	5%	3.3
SG		Singapore Telecommunications Ltd SGX:Z74	13.7	0%	N/A
FR		Orange SA PAR:ORA	48.1	15%	3.2
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	29.3	8%	3.7
AU	T	Telstra Group Ltd F:5KB	27	7%	3.9

				EBITDA Growth	EV/EBITDA to Growth
DE		United Internet AG XBER:UTDI	Average EV/EBITDA: 10.1 6	8%	0.8
US		Verizon Communications Inc NYSE:VZ	6.5	4%	1.6
US		AT&T Inc NYSE:T	6.6	5%	1.3
DE		Deutsche Telekom AG XETRA:DTE	5.3	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.4	1%	5.4
CN		China Telecom Corp Ltd SSE:601728	15.7	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	24.2	6%	4
FR		Orange SA PAR:ORA	5.8	0%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH		Swisscom AG SIX:SCMN	7.6	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20.5	36%	0.6

				EBIT Growth	EV/EBIT to Growth
DE		United Internet AG XBER:UTDI	Average EV/EBIT: 19.2 13.9	11%	1.3
US		Verizon Communications Inc NYSE:VZ	10.2	5%	2
US		AT&T Inc NYSE:T	12.1	9%	1.3
DE		Deutsche Telekom AG XETRA:DTE	10.2	7%	1.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.6	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	15.7	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	63.2	12%	5.3
FR		Orange SA PAR:ORA	16.1	3%	5.4
SA		Saudi Telecom Company SJSC SAU:7010	12.9	5%	2.6
CH		Swisscom AG SIX:SCMN	25.6	5%	5.1
AU	T	Telstra Group Ltd F:5KB	20.5	6%	3.4

United Internet AG
XBER:UTDI

Relative Value

Valuation Multiples

Multiples Across Competitors

UTDI Competitors Multiples
United Internet AG Competitors

See Also

Company

Help

Tools

Stocks

United Internet AG XBER:UTDI

Relative Value

Valuation Multiples

Multiples Across Competitors

UTDI Competitors Multiples United Internet AG Competitors

See Also

Company

Help

Tools

Stocks

United Internet AG
XBER:UTDI

UTDI Competitors Multiples
United Internet AG Competitors