|
Real-time Estimate
Tradegate
06:28:45 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 21.76 EUR | -0.16% |
|
+1.21% | -13.19% |
| 09-22 | Frankfurt stocks close: Oil prices and yields offer little support | DP |
| 09-18 | M&S makes London show debut to woo new shoppers after 100 years in fashion | RE |
Company Valuation: Zalando SE
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 | 5,255 | - | - |
| Change | - | -53.03% | -33.74% | 49.69% | -22.3% | -18.69% | - | - |
| Enterprise Value (EV) 1 | 17,095 | 7,279 | 4,875 | 7,062 | 6,027 | 4,314 | 3,811 | 3,329 |
| Change | - | -57.42% | -33.02% | 44.84% | -14.65% | -28.42% | -11.66% | -12.64% |
| P/E | 80.8x | 552x | 67x | 33.4x | 30.9x | 21x | 12.8x | 10x |
| PBR | 8.29x | 3.91x | 2.37x | 3.18x | 2.36x | 1.93x | 1.7x | 1.48x |
| 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 | 0.22x |
| EV / EBITDA | 24.3x | 14.6x | 7.45x | 8.4x | 6.05x | 3.99x | 3.14x | 2.39x |
| EV / EBIT | 36.5x | 39.4x | 13.9x | 13.8x | 10.2x | 6.25x | 4.69x | 3.51x |
| EV / FCF | 60.4x | -387x | 7.14x | 18.6x | 6.67x | 11.9x | 5.36x | 4.6x |
| FCF Yield | 1.66% | -0.26% | 14% | 5.37% | 15% | 8.43% | 18.6% | 21.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.88 | 0.06 | 0.32 | 0.97 | 0.82 | 1.037 | 1.704 | 2.175 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,354 | 10,345 | 10,143 | 10,572 | 12,346 | 13,872 | 14,632 | 15,375 |
| 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 | 254.5 | 426.7 | 534.6 |
| Net Debt 1 | -762.7 | -1,108 | -681.6 | -1,256 | -435.8 | -941 | -1,444 | -1,926 |
| Reference price 2 | 71.14 | 33.11 | 21.45 | 32.39 | 25.34 | 21.80 | 21.80 | 21.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.2x | 4.05x | 9.39x | 1.34% | 504B | |
| 19.32x | 5.72x | 17.19x | -.--% | 288B | |
| 21.35x | 2.44x | 12.42x | -.--% | 139B | |
| 2.96x | 79.76x | 2.22x | 0.14% | 107B | |
| 35.88x | 4.18x | 27.3x | -.--% | 102B | |
| 29.37x | 5.7x | 16.02x | -.--% | 92.02B | |
| 10.12x | 7.27x | 87.32x | 0.68% | 86.53B | |
| 68.99x | 4.06x | 19.32x | -.--% | 77.3B | |
| 7.57x | 2.88x | 59.75x | 0.79% | 32.58B | |
| Average | 23.42x | 12.90x | 27.88x | 0.33% | 158.8B | |
| Weighted average by Cap. | 20.54x | 10.16x | 18.84x | 0.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ZAL Stock
- ZAL Stock
- Valuation Zalando SE
Select your edition
All financial news and data tailored to specific country editions
