Valuation Zalando SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-23 EDT			5-day change	1st Jan Change
27.46 ^EUR	-2.73%		-1.06%	+8.78%

07-22	Eckert & Ziegler: BaFin reviews 2024 financial statements over Pentixapharm spin-off	DP
07-22	Eckert & Ziegler next in BaFin's sights, shares rebound	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	6,526	-	-
Change	-	-53.03%	-33.74%	49.69%	-22.3%	0.97%	-	-
Enterprise Value (EV) ¹	17,095	7,279	4,875	7,062	6,027	5,417	5,013	4,505
Change	-	-57.42%	-33.02%	44.84%	-14.65%	-10.12%	-7.47%	-10.13%
P/E	80.8x	552x	67x	33.4x	30.9x	23.2x	15.5x	12.1x
PBR	8.29x	3.91x	2.37x	3.18x	2.36x	2.36x	2.07x	1.8x
PEG	-	-5.9x	0x	0x	-2x	0.5x	0.3x	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	5.12x	4.14x	3.22x
EV / EBIT	36.5x	39.4x	13.9x	13.8x	10.2x	7.81x	6.15x	4.7x
EV / FCF	60.4x	-387x	7.14x	18.6x	6.67x	14.1x	8.16x	6.36x
FCF Yield	1.66%	-0.26%	14%	5.37%	15%	7.07%	12.2%	15.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.88	0.06	0.32	0.97	0.82	1.167	1.75	2.245
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,354	10,345	10,143	10,572	12,346	13,995	14,832	15,683
EBITDA ¹	703.8	497	654.1	840.3	995.6	1,058	1,210	1,397
EBIT ¹	468.4	184.6	349.9	511.1	590.7	693.4	814.8	958.1
Net income ¹	234.5	16.8	83	251.1	215.1	284.4	441.1	553.8
Net Debt ¹	-762.7	-1,108	-681.6	-1,256	-435.8	-1,109	-1,513	-2,021
Reference price ²	71.14	33.11	21.45	32.39	25.34	27.07	27.07	27.07
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.($)
TENCENT HOLDINGS LIMITED	14.82x	4.03x	9.42x	1.39%	505B
NETFLIX, INC.	19.26x	5.67x	17.03x	-.--%	285B
UBER TECHNOLOGIES, INC.	23.17x	2.47x	12.78x	-.--%	143B
SK SQUARE CO., LTD.	4.26x	89.85x	3.25x	0.13%	110B
SPOTIFY TECHNOLOGY S.A.	32.47x	3.94x	25.96x	-.--%	97.5B
PROSUS N.V.	10.4x	7.65x	87.65x	0.66%	89.5B
AIRBNB, INC.	27.55x	5.17x	14.59x	-.--%	83.12B
DOORDASH, INC.	69.85x	4.08x	19.9x	-.--%	77.44B
NASPERS LIMITED	8.12x	2.76x	43.46x	0.76%	36.22B
Average	23.32x	13.96x	26.00x	0.33%	158.5B
Weighted average by Cap.	20.22x	11.06x	18.58x	0.56%