Valuation Douglas AG BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 06:30:16 29/07/2026 BST			5-day change	1st Jan Change
8.050 ^EUR	0.00%		-3.59%	-34.98%

07-22	DOUGLAS : Jefferies keeps its Buy rating	ZD
07-22	Jefferies cuts Douglas target to €10, keeps 'Buy'	DP

Data adjusted to current consolidation scope

Fiscal Period: September	2024	2025	2026	2027	2028
Market Cap ¹	2,218	1,325	869.1	-	-
Change	-	-40.29%	-34.39%	-	-
Enterprise Value (EV) ¹	4,505	3,590	3,132	3,051	2,971
Change	-	-20.32%	-12.75%	-2.58%	-2.63%
P/E	22.9x	7.55x	42.8x	6.17x	5.43x
PBR	2.91x	3.71x	0.89x	0.8x	0.7x
PEG	-	0.1x	-0.5x	0x	0.4x
Capitalization / Revenue	0.5x	0.29x	0.19x	0.19x	0.18x
EV / Revenue	1.01x	0.78x	0.68x	0.65x	0.61x
EV / EBITDA	5.57x	4.67x	4.58x	4.28x	4x
EV / EBIT	9.41x	9.51x	11.7x	9.66x	8.9x
EV / FCF	8.6x	7.79x	9.82x	9.36x	8.98x
FCF Yield	11.6%	12.8%	10.2%	10.7%	11.1%
Dividend per Share ²	-	-	-	0.116	0.5918
Rate of return	-	-	-	1.44%	7.33%
EPS ²	0.9	1.63	0.1884	1.307	1.487
Distribution rate	-	-	-	8.88%	39.8%
Net sales ¹	4,451	4,575	4,589	4,691	4,838
EBITDA ¹	808.6	768.4	684.5	713.5	741.9
EBIT ¹	478.8	377.5	268.2	315.9	333.8
Net income ¹	84	175.4	10.29	126.7	152.3
Net Debt ¹	2,287	2,265	2,263	2,182	2,102
Reference price ²	20.600	12.300	8.070	8.070	8.070
Nbr of stocks (in thousands)	107,692	107,692	107,692	-	-
Announcement Date	19/12/24	18/12/25	-	-	-

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.($)
CK HUTCHISON HOLDINGS LIMITED	8.29x	0.79x	6.93x	3.71%	35.36B
ULTA BEAUTY, INC.	17.43x	1.61x	10.77x	-.--%	21.56B
PUIG BRANDS SA	14.91x	1.93x	9.32x	2.64%	10.58B
BATH & BODY WORKS, INC.	7.08x	0.96x	5.56x	3.96%	4.13B
POYA INTERNATIONAL CO., LTD.	20.18x	2.42x	9.3x	4.69%	2.23B
THE BEAUTY TECH GROUP PLC	16.08x	1.87x	7.02x	-.--%	507M
THE HONEST COMPANY, INC.	138.06x	0.99x	14.25x	-.--%	421M
SA SA INTERNATIONAL HOLDINGS LIMITED	10.25x	0.49x	6.15x	6.72%	368M
Average	29.03x	1.38x	8.66x	2.72%	9.4B
Weighted average by Cap.	12.92x	1.25x	8.40x	2.51%