載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
United Internet AG
DB:UTDI
德國 / 通訊服務 / 多元化電訊服務
加入觀察名單
貨幣
€
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
17.76
EUR
公允價值
19.80
EUR
Metrics
Range
Conclusion
Adjusted Earnings
499 M - 790.1 M
677.6 M
Discount Rate
9.8% - 7.8%
8.8%
Fair Value
€4.60 - €33.98
€19.80
Upside
-74.1% - 91.3%
11.5%
17.4%
Normalized EBIT Margin
11.5%
Normalized CapEx as % of Revenue
35.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
17.76
EUR
公允價值
19.80
EUR
看漲
11.5%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(EUR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
5,367
5,646
5,915
6,213
6,329
6,329
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
556
773
711
598
303
303
(+) Net Interest Expense
28
32
32
93
146
146
(+) Other Non Operating Exp.
(22)
28
31
59
203
203
(+) D&A
342
319
320
388
440
440
(+) Non-recurring Items
138
(39)
5
4
(11)
(11)
Adjusted EBITDA
1,042
1,113
1,100
1,142
1,081
1,081
(-) D&A
(342)
(319)
(320)
(388)
(440)
(440)
Adjusted EBIT
701
794
780
754
641
641
% of Revenue
13.1%
14.1%
13.2%
12.1%
10.1%
10.1%
Low
Median
High
Adjusted EBIT Margin
10.1%
13.1%
14.1%
支援算式
Equity Waterfall
Equity Waterfall
Model
(EUR in millions)
Low
Mid
High
Market
Enterprise Value
5,118
7,744
10,194
7,392
(+) Cash & Short Term Investments
133
133
133
133
(+) Investments & Other
203
203
203
203
(-) Debt
(3,895)
(3,895)
(3,895)
(3,895)
(-) Other Liabilities
(763)
(763)
(763)
(763)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
795
3,422
5,872
3,069
(/) Shares Outstanding
172.8
172.8
172.8
172.8
Implied Stock Price (EUR)
4.60
19.80
33.98
17.76
FX Rate: EUR/EUR
1.00
1.00
1.00
1.00
Implied Stock Price (EUR)
4.60
19.80
33.98
17.76
Upside / (Downside)
-74.08%
11.49%
91.32%
Stock Price
17.76
Stock Price Close
17.76
Restatment Type
Original
Reporting Currency
EUR
Trading Currency
EUR
FX Rate: EUR/EUR
1.00
Market Cap
3,102.1
Shares Outstanding
172.8
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी