investorscraft@gmail.com

Intrinsic ValueUnited Internet AG (UTDI.SW)

Previous CloseCHF35.93
Intrinsic Value
Upside potential
Previous Close
CHF35.93

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 internet services provider operating across consumer and business segments in Europe and North America. The company generates revenue through broadband and mobile internet access, cloud solutions, domain management, and digital advertising. Its core brands—1&1, GMX, WEB.DE, and IONOS—cater to distinct customer needs, from private users to enterprises, leveraging a mix of subscription-based and ad-supported models. The firm holds a strong position in Germany’s competitive telecom and software markets, supported by its vertically integrated infrastructure and scalable application platforms. With operations spanning 18 countries, United Internet combines regional expertise with a broad product portfolio, differentiating itself through bundled services and cross-selling opportunities. Its Business Applications segment, including cloud hosting and domain services, is a key growth driver, capitalizing on digital transformation trends. However, the company faces pricing pressure in commoditized access markets, requiring continuous innovation to maintain margins.

Revenue Profitability And Efficiency

United Internet reported EUR 6.33 billion in revenue for FY 2024, though net income stood at a loss of EUR 47.6 million, reflecting margin pressures in its access segments. Operating cash flow remained robust at EUR 954 million, but high capital expenditures (EUR 775 million) indicate ongoing infrastructure investments. The diluted EPS of -EUR 0.28 underscores profitability challenges amid competitive and regulatory headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest limited near-term earnings power, though strong operating cash flow highlights underlying cash generation capabilities. Capital efficiency is strained by heavy investments in fiber-optic networks and cloud infrastructure, with capex consuming 81% of operating cash flow. Segment-level profitability likely varies, with higher-margin applications offsetting access segment volatility.

Balance Sheet And Financial Health

United Internet’s balance sheet carries EUR 3.89 billion in total debt against EUR 115 million in cash, indicating leveraged positioning. The debt load may constrain flexibility, though recurring cash flows from subscriptions provide stability. Investors should monitor leverage ratios, particularly as the company funds its 5G and fiber expansion.

Growth Trends And Dividend Policy

Growth is driven by cloud services and business applications, while traditional access markets face saturation. The company maintains a dividend of EUR 0.49 per share, signaling commitment to shareholder returns despite earnings volatility. Future growth hinges on scaling high-margin digital services and reducing reliance on low-growth access products.

Valuation And Market Expectations

At a market cap of EUR 3.6 billion, the stock trades at a discount to peers, reflecting skepticism about margin recovery. The low beta (0.55) suggests relative insulation from market swings, but investors likely await clearer profitability trends before rerating the shares.

Strategic Advantages And Outlook

United Internet’s integrated model and strong brand portfolio provide competitive moats, but execution risks persist in infrastructure rollouts. The outlook depends on stabilizing access margins and accelerating applications growth, with potential upside from cross-segment synergies and enterprise cloud adoption.

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