UTDI Relative Valuation - United Internet AG

Watchlist Manager

Watchlist

Price: 27.92 EUR 1.82% Market Closed

Market Cap: €5.4B

Relative Value

The Relative Value of one UTDI stock under the Base Case scenario is 31.11 EUR. Compared to the current market price of 27.92 EUR, United Internet AG is Undervalued by 10%.

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 10%

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 XETRA:UTDI	5.4B EUR	0.9	41	6.2	14.4
US		Verizon Communications Inc NYSE:VZ	195.5B USD	1.4	11.4	6.5	10.5
US		AT&T Inc NYSE:T	190.8B USD	1.5	8.7	6.5	12
DE		Deutsche Telekom AG XETRA:DTE	148.7B EUR	1.3	12.4	5.2	9.8
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.6T JPY	0.9	11.7	5.3	10.3
CN		China Telecom Corp Ltd SSE:601728	529.8B CNY	1	15.3	14.9	14.9
SG		Singapore Telecommunications Ltd SGX:Z74	78.3B SGD	5.6	12.7	22.5	58.9
FR		Orange SA PAR:ORA	43.9B EUR	1.1	46.5	5.6	15.7
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	7.6	7.7	13.5
CH		Swisscom AG SIX:SCMN	34.4B CHF	2.5	27.7	8.3	27.9
AU	T	Telstra Group Ltd F:5KB	32.8B EUR	2.4	25.6	18.3	18.3

				Revenue Growth	P/S to Growth
DE		United Internet AG XETRA:UTDI	Average P/S: 1.9 0.9	3%	0.3
US		Verizon Communications Inc NYSE:VZ	1.4	3%	0.5
US		AT&T Inc NYSE:T	1.5	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	3%	0.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	3%	0.3
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	5.6	3%	1.9
FR		Orange SA PAR:ORA	1.1	1%	1.1
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.5	11%	0.2
AU	T	Telstra Group Ltd F:5KB	2.4	3%	0.8

				Earnings Growth	PEG
DE		United Internet AG XETRA:UTDI	Average P/E: 20 41	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	11.4	13%	0.9
US		AT&T Inc NYSE:T	8.7	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	12.4	3%	4.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.7	8%	1.5
CN		China Telecom Corp Ltd SSE:601728	15.3	5%	3.1
SG		Singapore Telecommunications Ltd SGX:Z74	12.7	0%	N/A
FR		Orange SA PAR:ORA	46.5	16%	2.9
SA		Saudi Telecom Company SJSC SAU:7010	7.6	-14%	N/A
CH		Swisscom AG SIX:SCMN	27.7	-1%	N/A
AU	T	Telstra Group Ltd F:5KB	25.6	7%	3.7

				EBITDA Growth	EV/EBITDA to Growth
DE		United Internet AG XETRA:UTDI	Average EV/EBITDA: 9.7 6.2	9%	0.7
US		Verizon Communications Inc NYSE:VZ	6.5	5%	1.3
US		AT&T Inc NYSE:T	6.5	4%	1.6
DE		Deutsche Telekom AG XETRA:DTE	5.2	1%	5.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.3	2%	2.6
CN		China Telecom Corp Ltd SSE:601728	14.9	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	22.5	7%	3.2
FR		Orange SA PAR:ORA	5.6	-1%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.7	4%	1.9
CH		Swisscom AG SIX:SCMN	8.3	13%	0.6
AU	T	Telstra Group Ltd F:5KB	18.3	36%	0.5

				EBIT Growth	EV/EBIT to Growth
DE		United Internet AG XETRA:UTDI	Average EV/EBIT: 18.7 14.4	13%	1.1
US		Verizon Communications Inc NYSE:VZ	10.5	7%	1.5
US		AT&T Inc NYSE:T	12	6%	2
DE		Deutsche Telekom AG XETRA:DTE	9.8	8%	1.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.3	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	14.9	7%	2.1
SG		Singapore Telecommunications Ltd SGX:Z74	58.9	12%	4.9
FR		Orange SA PAR:ORA	15.7	3%	5.2
SA		Saudi Telecom Company SJSC SAU:7010	13.5	5%	2.7
CH		Swisscom AG SIX:SCMN	27.9	2%	14
AU	T	Telstra Group Ltd F:5KB	18.3	6%	3

United Internet AG
XETRA:UTDI

Relative Value

Valuation Multiples

Multiples Across Competitors

UTDI Competitors Multiples
United Internet AG Competitors

See Also

Company

Help

Tools

Stocks

United Internet AG XETRA:UTDI

Relative Value

Valuation Multiples

Multiples Across Competitors

UTDI Competitors Multiples United Internet AG Competitors

See Also

Company

Help

Tools

Stocks

United Internet AG
XETRA:UTDI

UTDI Competitors Multiples
United Internet AG Competitors