Valuation Zalando SE

Stocks

Market Closed - Xetra 11:35:27 2026-10-23 EDT			5-day change	1st Jan Change
26.82 ^EUR	+2.25%		+6.22%	+5.84%

10-14	Zalando SE : Buy rating from UBS	ZD
10-14	UBS cuts target for Zalando to €33.50 - 'Buy'	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	6,465	-	-
Change	-	-53.03%	-33.74%	49.69%	-22.3%	0.03%	-	-
Enterprise Value (EV) ¹	17,095	7,279	4,875	7,062	6,027	5,475	5,015	4,499
Change	-	-57.42%	-33.02%	44.84%	-14.65%	-9.16%	-8.39%	-10.31%
P/E	80.8x	552x	67x	33.4x	30.9x	25.9x	15.8x	12.3x
PBR	8.29x	3.91x	2.37x	3.18x	2.36x	2.37x	2.09x	1.81x
PEG	-	-5.9x	0x	0x	-2x	1x	0.2x	0.4x
Capitalization / Revenue	1.72x	0.81x	0.55x	0.79x	0.52x	0.47x	0.44x	0.42x
EV / Revenue	1.65x	0.7x	0.48x	0.67x	0.49x	0.39x	0.34x	0.29x
EV / EBITDA	24.3x	14.6x	7.45x	8.4x	6.05x	5.07x	4.14x	3.23x
EV / EBIT	36.5x	39.4x	13.9x	13.8x	10.2x	7.93x	6.16x	4.67x
EV / FCF	60.4x	-387x	7.14x	18.6x	6.67x	15.1x	7.06x	6.22x
FCF Yield	1.66%	-0.26%	14%	5.37%	15%	6.64%	14.2%	16.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.88	0.06	0.32	0.97	0.82	1.035	1.694	2.188
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,354	10,345	10,143	10,572	12,346	13,867	14,624	15,377
EBITDA ¹	703.8	497	654.1	840.3	995.6	1,080	1,213	1,394
EBIT ¹	468.4	184.6	349.9	511.1	590.7	690.3	813.9	963.7
Net income ¹	234.5	16.8	83	251.1	215.1	246.6	427.9	543
Net Debt ¹	-762.7	-1,108	-681.6	-1,256	-435.8	-990.3	-1,450	-1,967
Reference price ²	71.14	33.11	21.45	32.39	25.34	26.82	26.82	26.82
Nbr of stocks (in thousands)	251,017	253,311	259,072	256,816	255,055	241,062	-	-
Announcement Date	3/3/22	3/7/23	3/13/24	3/6/25	3/12/26	-	-	-

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.($)
ZALANDO SE	25.93x	0.39x	5.07x	-.--%	7.24B
ALPHABET INC.	15.55x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	21.97x	6.45x	11.53x	0.33%	1,643B
MASTERCARD, INC.	31.88x	14.91x	23.56x	0.56%	546B
TENCENT HOLDINGS LIMITED	13.31x	3.54x	8.19x	1.53%	443B
NETFLIX, INC.	18.39x	5.43x	16.26x	-.--%	270B
ALIBABA GROUP HOLDING LIMITED	18.82x	1.37x	9.26x	1.09%	248B
SHOPIFY INC.	104.22x	13.84x	74.33x	-.--%	217B
UBER TECHNOLOGIES, INC.	21.01x	2.39x	12.17x	-.--%	136B
SPOTIFY TECHNOLOGY S.A.	43.81x	5.13x	33.62x	-.--%	120B
Average	31.49x	6.10x	21.01x	0.38%	753.05B
Weighted average by Cap.	21.33x	7.36x	16.84x	0.38%