1&1 AG
XMUN:1U1

Watchlist Manager
1&1 AG Logo
1&1 AG
XMUN:1U1
Watchlist
Price: 24.6 EUR -1.4% Market Closed
Market Cap: €4.3B

Relative Value

The Relative Value of one 1U1 stock under the Base Case scenario is 19.41 EUR. Compared to the current market price of 24.6 EUR, 1&1 AG is Overvalued by 21%.

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.

1U1 Relative Value
Base Case
19.41 EUR
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

1U1 Competitors Multiples
1&1 AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
1&1 AG
XMUN:1U1
4B EUR 1 31.4 9.3 25.4
ZA
MTN Group Ltd
JSE:MTN
336.7B ZAR 1.6 44.6 7.3 7.3
ZA
Vodacom Group Ltd
JSE:VOD
285.3B ZAR 1.8 15.1 5.3 8.7
US
T-Mobile US Inc
NASDAQ:TMUS
240.6B USD 2.7 21.9 9.9 17
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.3 9.3 7.2 7.2
JP
SoftBank Group Corp
TSE:9984
20.4T JPY 2.7 5.6 24.5 63
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.3T INR 5 33.8 9.9 17.8
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.2 14.2 4.6 8.9
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18 7.7 13.6
JP
KDDI Corp
TSE:9433
10T JPY 1.7 14.1 6.6 10.9
UK
Vodafone Group PLC
LSE:VOD
26.1B GBP 0.8 -6.8 3.9 13.8
P/E Multiple
Earnings Growth PEG
DE
1&1 AG
XMUN:1U1
Average P/E: 20.8
31.4
1%
31.4
ZA
M
MTN Group Ltd
JSE:MTN
44.6
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
15.1
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
21.9
19%
1.2
CN
China Mobile Ltd
SSE:600941
9.3
5%
1.9
JP
SoftBank Group Corp
TSE:9984
5.6
-19%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.8
17%
2
MX
America Movil SAB de CV
BMV:AMXB
14.2
20%
0.7
JP
SoftBank Corp
TSE:9434
18
7%
2.6
JP
KDDI Corp
TSE:9433
14.1
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
1&1 AG
XMUN:1U1
Average EV/EBITDA: 8.7
9.3
8%
1.2
ZA
M
MTN Group Ltd
JSE:MTN
7.3
24%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
5.3
16%
0.3
US
T-Mobile US Inc
NASDAQ:TMUS
9.9
11%
0.9
CN
China Mobile Ltd
SSE:600941
7.2
32%
0.2
JP
SoftBank Group Corp
TSE:9984
24.5
23%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.9
19%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.6
5%
0.9
JP
SoftBank Corp
TSE:9434
7.7
5%
1.5
JP
KDDI Corp
TSE:9433
6.6
4%
1.7
UK
Vodafone Group PLC
LSE:VOD
3.9
-4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
1&1 AG
XMUN:1U1
Average EV/EBIT: 17.6
25.4
4%
6.4
ZA
M
MTN Group Ltd
JSE:MTN
7.3
36%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
8.7
22%
0.4
US
T-Mobile US Inc
NASDAQ:TMUS
17
15%
1.1
CN
China Mobile Ltd
SSE:600941
7.2
5%
1.4
JP
SoftBank Group Corp
TSE:9984
63
18%
3.5
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
17.8
28%
0.6
MX
America Movil SAB de CV
BMV:AMXB
8.9
8%
1.1
JP
SoftBank Corp
TSE:9434
13.6
-75%
N/A
JP
KDDI Corp
TSE:9433
10.9
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
13.8
4%
3.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett