Valuation Zalando SE

Equities

Market Closed - Xetra Other stock markets 16:39:33 15/05/2026 BST			5-day change	1st Jan Change
19.34 ^EUR	-0.62%		-2.67%	-23.70%

05-14	Sadif Investment Analytics Upgrades Zalando to Buy, Cuts PT	MT
05-11	Stalemate at Zalando in Erfurt: Talks reach an impasse	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,857	8,387	5,557	8,318	6,463	4,723	-	-
Change	-	-53.03%	-33.74%	49.69%	-22.3%	-26.92%	-	-
Enterprise Value (EV) ¹	17,095	7,279	4,875	7,062	6,027	3,605	3,195	2,832
Change	-	-57.42%	-33.02%	44.84%	-14.65%	-40.19%	-11.37%	-11.36%
P/E ratio	80.8x	552x	67x	33.4x	30.9x	16.4x	11x	8.64x
PBR	8.29x	3.91x	2.37x	3.18x	2.36x	1.68x	1.48x	1.29x
PEG	-	-5.9x	0x	0x	-2x	0.4x	0.2x	0.3x
Capitalization / Revenue	1.72x	0.81x	0.55x	0.79x	0.52x	0.34x	0.32x	0.3x
EV / Revenue	1.65x	0.7x	0.48x	0.67x	0.49x	0.26x	0.21x	0.18x
EV / EBITDA	24.3x	14.6x	7.45x	8.4x	6.04x	3.37x	2.64x	2.04x
EV / EBIT	36.5x	39.4x	13.9x	13.8x	10.2x	5.26x	4x	3x
EV / FCF	60.4x	-387x	7.14x	18.6x	6.67x	9.41x	4.86x	3.7x
FCF Yield	1.66%	-0.26%	14%	5.37%	15%	10.6%	20.6%	27%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.88	0.06	0.32	0.97	0.82	1.181	1.755	2.237
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,354	10,345	10,143	10,572	12,346	13,989	14,859	15,693
EBITDA ¹	703.8	497	654.1	840.3	998.6	1,070	1,211	1,386
EBIT ¹	468.4	184.6	349.9	511.1	590.7	685.8	797.8	943.6
Net income ¹	234.5	16.8	83	251.1	215.1	294.1	440	551.7
Net Debt ¹	-762.7	-1,108	-681.6	-1,256	-435.8	-1,119	-1,529	-1,892
Reference price ²	71.14	33.11	21.45	32.39	25.34	19.34	19.34	19.34
Nbr of stocks (in thousands)	251,017	253,311	259,072	256,816	255,055	244,289	-	-
Announcement Date	03/03/22	07/03/23	13/03/24	06/03/25	12/03/26	-	-	-

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	16.35x	0.26x	3.38x	-.--%	5.49B
TENCENT HOLDINGS LIMITED	15.4x	4.2x	9.81x	1.35%	526B
NETFLIX, INC.	24.19x	7.15x	21.46x	-.--%	366B
UBER TECHNOLOGIES, INC.	25.35x	2.63x	13.54x	-.--%	153B
PROSUS N.V.	9.9x	11.96x	119.17x	0.42%	105B
SK SQUARE CO., LTD.	6.57x	82.66x	5.05x	0.16%	96.65B
SPOTIFY TECHNOLOGY S.A.	28.75x	3.47x	22.51x	-.--%	89.84B
AIRBNB, INC.	26.3x	4.9x	13.8x	-.--%	78.85B
DOORDASH, INC.	59.81x	3.5x	17.05x	-.--%	69.37B
NASPERS LIMITED	8.77x	4x	42.56x	0.51%	39.38B
Average	22.14x	12.47x	26.83x	0.24%	153.01B
Weighted average by Cap.	20.75x	10.18x	22.31x	0.52%