investorscraft@gmail.com

Intrinsic Value1&1 AG (1U1.DE)

Previous Close26.90
Intrinsic Value
Upside potential
Previous Close
26.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

1&1 AG is a leading telecommunications provider in Germany, operating through its Access and 5G segments. The company offers a comprehensive suite of broadband and mobile services, including wireless access, landline products, and value-added applications such as home networks, online storage, and video on demand. Its diverse brand portfolio, including 1&1, yourfone, and winSIM, caters to approximately 11.2 million mobile and 4.2 million broadband customers, positioning it as a key player in the competitive German telecom market. The company leverages partnerships, such as its collaboration with Telefónica for wireless network services, to enhance its infrastructure and service offerings. Additionally, 1&1 AG is actively expanding its 5G mobile network services and software solutions, aiming to capitalize on the growing demand for high-speed connectivity. As a subsidiary of United Internet AG, it benefits from synergies in marketing, logistics, and IT services, reinforcing its market presence. The company’s focus on innovation and customer-centric solutions underscores its strategic positioning in the telecommunications sector.

Revenue Profitability And Efficiency

1&1 AG reported revenue of €4.06 billion for the fiscal year ending December 31, 2024, with a net income of €212.8 million, reflecting a diluted EPS of €1.20. The company generated €311.4 million in operating cash flow, while capital expenditures totaled €291.0 million, indicating disciplined investment in network infrastructure and service expansion. These figures highlight a balanced approach to growth and profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and efficient cost management. With an operating cash flow of €311.4 million and capital expenditures of €291.0 million, 1&1 AG demonstrates prudent capital allocation. Its ability to maintain profitability while investing in 5G and broadband infrastructure underscores its operational efficiency and long-term growth potential.

Balance Sheet And Financial Health

1&1 AG’s balance sheet shows €4.1 million in cash and equivalents, with total debt of €413.0 million, reflecting a manageable leverage ratio. The company’s financial health is further supported by its stable cash flow generation and strategic investments in network expansion, positioning it well to meet future obligations and capitalize on growth opportunities in the telecommunications sector.

Growth Trends And Dividend Policy

The company is focused on expanding its 5G and broadband services, targeting increased market penetration. With a dividend per share of €0.05, 1&1 AG balances shareholder returns with reinvestment in growth initiatives. Its customer base of 11.2 million mobile and 4.2 million broadband users provides a solid foundation for sustained revenue growth.

Valuation And Market Expectations

1&1 AG’s market capitalization of €3.19 billion and a beta of 0.476 suggest moderate volatility relative to the market. Investors likely value the company’s stable revenue streams and growth potential in the 5G sector, though competitive pressures in the German telecom market remain a key consideration.

Strategic Advantages And Outlook

1&1 AG’s strategic advantages include its strong brand portfolio, partnerships with major network providers, and focus on 5G expansion. The company’s outlook is positive, driven by increasing demand for high-speed connectivity and its ability to innovate in a competitive market. Continued investment in infrastructure and customer-centric solutions will be critical to maintaining its market position.

Sources

Company filings, investor presentations, and market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount