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 4,244 - -
Change - 24.45% 21.13% 15.18% - -
Enterprise Value (EV) 1 2,887 3,897 4,382 4,765 4,450 4,079
Change - 34.98% 12.43% 8.74% -6.6% -8.35%
P/E 14.2x 18.4x 16.4x 16.7x 14.1x 12x
PBR -837x 19.3x 12.4x 8.4x 5.07x 3.65x
PEG 0x -5.66x 0.4x 1.1x 0.8x 0.7x
Capitalization / Revenue 1.72x 1.95x 2.8x 3.01x 2.76x 2.53x
EV / Revenue 2.03x 2.5x 3.33x 3.38x 2.89x 2.43x
EV / EBITDA 7.4x 8.62x 9.03x 9.07x 7.57x 6.24x
EV / EBIT 10.4x 12.2x 12.3x 11.6x 9.48x 7.65x
EV / FCF 12.4x 12.6x 13.4x 16.1x 12.9x 10.2x
FCF Yield 8.06% 7.95% 7.47% 6.21% 7.73% 9.85%
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 31.50 31.50 31.50
Nbr of stocks (in thousands) 1,40,000 1,39,219 1,37,741 1,34,731 - -
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.($)
21.6x3.56x12.43x3.08% 21TCr
21.99x4.64x11.38x0.76% 19TCr
-599.1x42.61x175.06x-.--% 12TCr
-133.59x18.57x102.82x-.--% 12TCr
13.62x1.52x7.99x3.52% 11TCr
13.27x2.4x9.06x6.19% 7.74TCr
19.25x5.15x12.66x2.92% 5.76TCr
-17.04x7.34x12.48x-.--% 4.8TCr
22.15x1.83x11.6x1.4% 4.37TCr
Average -70.87x 9.74x 39.50x 1.99% 10.87TCr
Weighted average by Cap. -79.34x 10.42x 43.04x 1.93%

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