Valuation Zalando SE Wiener Boerse

Stocks

Real-time Estimate Tradegate 16:39:37 30/09/2026 +04			5-day change	1st Jan Change
22.68 ^EUR	+3.40%		-5.47%	-12.63%

01:35pm	Zalando SE : Deutsche Bank reiterates its Buy rating	ZD
09-22	Frankfurt stocks close: Oil prices and yields offer little support	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,857	8,387	5,557	8,318	6,463	5,272	-	-
Change	-	-53.03%	-33.74%	49.69%	-22.3%	-18.43%	-	-
Enterprise Value (EV) ¹	17,095	7,279	4,875	7,062	6,027	4,289	3,787	3,298
Change	-	-57.42%	-33.02%	44.84%	-14.65%	-28.85%	-11.71%	-12.89%
P/E	80.8x	552x	67x	33.4x	30.9x	21.1x	12.8x	10.1x
PBR	8.29x	3.91x	2.37x	3.18x	2.36x	1.94x	1.71x	1.49x
PEG	-	-5.9x	0x	0x	-2x	0.8x	0.2x	0.4x
Capitalization / Revenue	1.72x	0.81x	0.55x	0.79x	0.52x	0.38x	0.36x	0.34x
EV / Revenue	1.65x	0.7x	0.48x	0.67x	0.49x	0.31x	0.26x	0.21x
EV / EBITDA	24.3x	14.6x	7.45x	8.4x	6.05x	3.97x	3.12x	2.36x
EV / EBIT	36.5x	39.4x	13.9x	13.8x	10.2x	6.21x	4.66x	3.48x
EV / FCF	60.4x	-387x	7.14x	18.6x	6.67x	11.8x	5.33x	4.56x
FCF Yield	1.66%	-0.26%	14%	5.37%	15%	8.48%	18.8%	21.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.88	0.06	0.32	0.97	0.82	1.037	1.704	2.176
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,354	10,345	10,143	10,572	12,346	13,873	14,635	15,380
EBITDA ¹	703.8	497	654.1	840.3	995.6	1,080	1,214	1,395
EBIT ¹	468.4	184.6	349.9	511.1	590.7	690.2	811.9	949
Net income ¹	234.5	16.8	83	251.1	215.1	246.7	429.1	537.6
Net Debt ¹	-762.7	-1,108	-681.6	-1,256	-435.8	-983.3	-1,486	-1,974
Reference price ²	71.14	33.11	21.45	32.39	25.34	21.87	21.87	21.87
Nbr of stocks (in thousands)	251,017	253,311	259,072	256,816	255,055	241,062	-	-
Announcement Date	03/03/22	07/03/23	13/03/24	06/03/25	12/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.92x	3.98x	9.21x	1.37%	495B
NETFLIX, INC.	19.62x	5.81x	17.45x	-.--%	293B
UBER TECHNOLOGIES, INC.	21.69x	2.49x	12.67x	-.--%	142B
SK SQUARE CO., LTD.	2.97x	82.1x	2.24x	0.14%	109B
SPOTIFY TECHNOLOGY S.A.	35.73x	4.16x	27.16x	-.--%	101B
AIRBNB, INC.	29.54x	5.74x	16.12x	-.--%	92.54B
PROSUS N.V.	10.14x	7.25x	87.13x	0.68%	86.35B
DOORDASH, INC.	72.36x	4.27x	20.33x	-.--%	81.07B
NASPERS LIMITED	7.52x	2.87x	59.47x	0.8%	32.4B
Average	23.83x	13.19x	27.98x	0.33%	159.14B
Weighted average by Cap.	20.86x	10.45x	18.89x	0.54%