investorscraft@gmail.com

Intrinsic ValueUnited Internet AG (UTDI.DE)

Previous Close27.50
Intrinsic Value
Upside potential
Previous Close
27.50

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

United Internet AG is a diversified telecommunications and internet services provider operating primarily in Germany and across Europe, with additional presence in North America. The company operates through four key segments: Consumer Access, Business Access, Consumer Applications, and Business Applications. Its core revenue model is built on subscription-based broadband and mobile internet services for both private and business customers, complemented by ad-financed and fee-based digital applications. The company leverages a multi-brand strategy, with well-known consumer-facing brands like 1&1, GMX, and WEB.DE, alongside business-oriented offerings such as IONOS and STRATO. This dual focus allows United Internet to capture value across the digital ecosystem, from infrastructure to end-user applications. The company holds a strong position in the German broadband market, competing with incumbents like Deutsche Telekom while differentiating through competitive pricing and bundled services. Its applications segment, particularly email and cloud solutions, benefits from high customer retention and recurring revenue streams. United Internet’s expansion into fiber-optic networks and 5G mobile services positions it for future growth in high-speed connectivity, though it faces intense competition and regulatory challenges in these capital-intensive areas.

Revenue Profitability And Efficiency

United Internet reported revenue of €6.33 billion for the period, reflecting its scale in the telecommunications and digital services market. However, the company posted a net loss of €47.6 million, with diluted EPS of -€0.28, indicating margin pressures, likely from infrastructure investments and competitive pricing. Operating cash flow remained robust at €954.1 million, suggesting core operations are cash-generative despite profitability challenges. Capital expenditures of €774.6 million highlight ongoing investments in network expansion and technology upgrades.

Earnings Power And Capital Efficiency

The company’s negative net income raises questions about near-term earnings sustainability, though its operating cash flow demonstrates underlying cash generation strength. High capital expenditures relative to operating cash flow (81% ratio) suggest aggressive reinvestment, which may pressure free cash flow in the short term. The balance between growth spending and profitability will be critical for improving capital efficiency moving forward.

Balance Sheet And Financial Health

United Internet’s balance sheet shows €114.9 million in cash against total debt of €3.89 billion, indicating significant leverage. The debt load may constrain financial flexibility, particularly as interest rates remain elevated. However, the company’s recurring revenue streams and market position provide some stability. Investors should monitor debt servicing capacity, especially given the capital-intensive nature of telecom infrastructure rollouts.

Growth Trends And Dividend Policy

Despite recent profitability challenges, United Internet maintains a dividend of €1.90 per share, signaling management’s confidence in cash flow stability. Growth prospects hinge on successful execution in fiber and 5G deployment, as well as cross-selling digital applications to its access customer base. The company’s multi-brand strategy and international footprint offer avenues for expansion, though competitive and macroeconomic headwinds persist.

Valuation And Market Expectations

With a market capitalization of €3.94 billion and a beta of 0.66, United Internet is viewed as relatively stable within the volatile telecom sector. The negative earnings and high capex suggest the market is pricing in future growth potential rather than current profitability. Valuation metrics will likely remain subdued until the company demonstrates improved margins or clearer returns on its infrastructure investments.

Strategic Advantages And Outlook

United Internet’s key strengths lie in its diversified service portfolio and strong brand recognition in Germany. The integration of access and application services creates cross-selling opportunities, while its push into next-generation networks could secure long-term competitiveness. Challenges include managing debt levels and navigating a crowded telecom market. Success will depend on execution in 5G and fiber, as well as optimizing its digital services for higher-margin growth.

Sources

Company filings, Bloomberg

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