1&1 AG

SWX:DRI Stock Report

Market Cap: CHF 2.6b

1&1 Valuation

Is DRI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DRI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
CHF 309.89
Fair Value
88.4% undervalued intrinsic discount
12
Number of Analysts

Below Fair Value: DRI (CHF36) is trading below our estimate of fair value (CHF309.89)

Significantly Below Fair Value: DRI is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DRI?

Key metric: As DRI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DRI. This is calculated by dividing DRI's market cap by their current earnings.
What is DRI's PE Ratio?
PE Ratio13.1x
Earnings€212.76m
Market Cap€2.78b

Price to Earnings Ratio vs Peers

How does DRI's PE Ratio compare to its peers?

The above table shows the PE ratio for DRI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17x
GP Grameenphone
14.2xn/a৳415.6b
7030 Mobile Telecommunications Company Saudi Arabia
18.8x10.4%ر.س11.7b
ORAC Orange CI
19.4xn/aXOF 2.2t
VFQS Vodafone Qatar P.Q.S.C
15.7x1.9%ر.ق9.6b
DRI 1&1
13.1x7.4%CHF 2.8b

Price-To-Earnings vs Peers: DRI is good value based on its Price-To-Earnings Ratio (13.1x) compared to the peer average (17x).

Price to Earnings Ratio vs Industry

How does DRI's PE Ratio compare vs other companies in the Global Wireless Telecom Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
DRI 13.1xIndustry Avg. 16.9xNo. of Companies14PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: DRI is good value based on its Price-To-Earnings Ratio (13.1x) compared to the Global Wireless Telecom industry average (16.9x).

Price to Earnings Ratio vs Fair Ratio

What is DRI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DRI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.1x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate DRI's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst DRI forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentCHF 36.00
CHF 15.40
-57.2%
30.0%CHF 28.21CHF 9.78n/a12
Apr ’26CHF 36.00
CHF 15.87
-55.9%
30.2%CHF 28.71CHF 9.95n/a12
Mar ’26CHF 36.00
CHF 15.99
-55.6%
29.8%CHF 28.32CHF 10.01n/a12
Feb ’26CHF 36.00
CHF 15.94
-55.7%
28.8%CHF 28.35CHF 10.02n/a13
Jan ’26CHF 36.00
CHF 15.72
-56.3%
28.1%CHF 28.00CHF 9.52n/a14
Dec ’25CHF 36.00
CHF 17.45
-51.5%
28.9%CHF 27.96CHF 9.51n/a14
Nov ’25CHF 36.00
CHF 18.09
-49.8%
26.0%CHF 28.10CHF 9.55n/a14
Oct ’25CHF 36.00
CHF 18.09
-49.8%
26.0%CHF 28.10CHF 9.55n/a14
Sep ’25CHF 36.00
CHF 18.69
-48.1%
27.1%CHF 28.72CHF 9.76n/a13
Aug ’25CHF 36.00
CHF 20.06
-44.3%
24.5%CHF 30.72CHF 9.79n/a13
Jul ’25CHF 36.00
CHF 20.06
-44.3%
24.5%CHF 30.72CHF 9.79n/a13
Jun ’25CHF 36.00
CHF 20.52
-43.0%
24.4%CHF 31.31CHF 9.98n/a13
May ’25CHF 36.00
CHF 20.10
-44.2%
23.3%CHF 31.45CHF 10.02n/a13
Apr ’25CHF 36.00
CHF 19.89
-44.8%
23.3%CHF 31.09CHF 9.91CHF 36.0013
Mar ’25CHF 36.00
CHF 19.69
-45.3%
23.1%CHF 30.63CHF 10.05CHF 36.0013
Feb ’25CHF 36.00
CHF 18.99
-47.2%
23.6%CHF 29.83CHF 9.79CHF 36.0013
Jan ’25CHF 36.00
CHF 18.07
-49.8%
23.4%CHF 27.86CHF 9.75CHF 36.0013
Dec ’24CHF 36.00
CHF 17.23
-52.1%
32.6%CHF 28.36CHF 9.93CHF 36.0013
Nov ’24CHF 36.00
CHF 17.19
-52.2%
32.8%CHF 28.58CHF 10.00CHF 36.0013
Oct ’24CHF 36.00
CHF 16.95
-52.9%
34.3%CHF 28.97CHF 10.14CHF 36.0013
Sep ’24CHF 36.00
CHF 17.46
-51.5%
44.5%CHF 36.46CHF 8.73CHF 36.0014
Aug ’24CHF 36.00
CHF 16.83
-53.2%
55.4%CHF 36.65CHF 8.78CHF 36.0014
Jul ’24CHF 36.00
CHF 17.89
-50.3%
52.9%CHF 37.19CHF 8.91CHF 36.0013
Jun ’24CHF 35.00
CHF 18.56
-47.0%
50.1%CHF 36.91CHF 8.84CHF 36.0014
May ’24CHF 35.00
CHF 19.10
-45.4%
41.7%CHF 37.22CHF 8.91CHF 36.0015
Apr ’24CHF 35.00
CHF 19.72
-43.6%
41.1%CHF 37.51CHF 8.98CHF 36.0017
AnalystConsensusTarget
Consensus Narrative from 12 Analysts
CHF 37.40
Fair Value
3.8% undervalued intrinsic discount
12
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/04/28 08:04
End of Day Share Price 2025/04/25 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

1&1 AG is covered by 30 analysts. 10 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Stephen MalcolmArete Research Services LLP
Andrew Charles BealeArete Research Services LLP
Ganesha NageshaBarclays