|
Market Closed -
Xetra
16:35:18 09/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 7.880 EUR | -2.48% |
|
-2.60% | -36.96% |
| 10-29 | What do the Gen Z protests mean for retail? | DP |
| 10-29 | Youth protests: Douglas to keep 12 stores closed Saturday | DP |
Company Valuation: Douglas AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,218 | 1,325 | 848.6 | - | - |
| Change | - | -40.29% | -35.93% | - | - |
| Enterprise Value (EV) 1 | 4,505 | 3,590 | 3,117 | 2,800 | 2,958 |
| Change | - | -20.32% | -13.16% | -10.18% | 5.63% |
| P/E | 22.9x | 7.55x | 96x | 6.9x | 5.98x |
| PBR | 2.91x | 3.71x | 0.88x | 0.78x | 0.69x |
| PEG | - | 0.1x | -1x | 0x | 0.4x |
| Capitalization / Revenue | 0.5x | 0.29x | 0.19x | 0.18x | 0.18x |
| EV / Revenue | 1.01x | 0.78x | 0.68x | 0.6x | 0.62x |
| EV / EBITDA | 5.57x | 4.67x | 4.56x | 4.01x | 4.1x |
| EV / EBIT | 9.41x | 9.51x | 10.4x | 9.36x | 9.37x |
| EV / FCF | 8.6x | 7.79x | 13x | 8.4x | 8.94x |
| FCF Yield | 11.6% | 12.8% | 7.67% | 11.9% | 11.2% |
| Dividend per Share 2 | - | - | - | 0.0654 | 0.5547 |
| Rate of return | - | - | - | 0.83% | 7.04% |
| EPS 2 | 0.9 | 1.63 | 0.0821 | 1.142 | 1.318 |
| Distribution rate | - | - | - | 5.73% | 42.1% |
| Net sales 1 | 4,451 | 4,575 | 4,586 | 4,654 | 4,780 |
| EBITDA 1 | 808.6 | 768.4 | 683.9 | 698.3 | 721.9 |
| EBIT 1 | 478.8 | 377.5 | 299.4 | 299.1 | 315.6 |
| Net income 1 | 84 | 175.4 | 5.52 | 126.1 | 147 |
| Net Debt 1 | 2,287 | 2,265 | 2,269 | 1,951 | 2,109 |
| Reference price 2 | 20.600 | 12.300 | 7.880 | 7.880 | 7.880 |
| Nbr of stocks (in thousands) | 107,692 | 107,692 | 107,692 | - | - |
| Announcement Date | 19/12/24 | 18/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 98.44x | 0.68x | 4.59x | -.--% | 951M | |
| 7.7x | 1.2x | 6.51x | 3.73% | 34.56B | |
| 22.27x | 2.05x | 13.69x | -.--% | 28.44B | |
| 17.9x | 4.37x | 10.61x | 1.49% | 23.97B | |
| 19.34x | 1.29x | 10.87x | 2.65% | 19.39B | |
| 25.41x | 2.26x | 11.54x | -.--% | 18.89B | |
| 11.95x | 0.6x | 6.21x | 3.53% | 13.13B | |
| 17.79x | 2.28x | 10.99x | 2.24% | 12.6B | |
| 22.81x | 5.66x | 13.85x | 1.39% | 8.98B | |
| 29.3x | 0.62x | 9.27x | -.--% | 9.26B | |
| Average | 27.29x | 2.10x | 9.81x | 1.5% | 17B | |
| Weighted average by Cap. | 18.42x | 2.15x | 10.18x | 1.78% |
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
- DOU Stock
- Valuation Douglas AG
Select your edition
All financial news and data tailored to specific country editions
