Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€33.69
Intrinsic €44.91 · 25% MOS
Base-case summary
Our base-case DCF for United Internet AG (UTDI.XETR) projects 10 years of free cash flow growth at 2.6% for years 1–5 and 1.3% for years 6–10, anchored to 2.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €679M in trailing free cash flow, this produces an intrinsic value of €44.91 per share. A 25% safety margin gives a fair value of €33.69.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€679M
Cash & equivalents
€65M
Total debt
€4.5B
Shares outstanding
173M