Valuation Zalando SE

Equities

Real-time Estimate Tradegate Other stock markets 16:35:21 17/07/2025 BST			5-day change	1st Jan Change
27.64 ^EUR	+0.38%		-3.99%	-14.48%

07-16	ZALANDO : Receives a Buy rating from Warburg Research	ZD
07-15	ZALANDO : UBS reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,931	17,857	8,387	5,557	8,318	7,142	-	-
Change	-	-22.13%	-53.03%	-33.74%	49.69%	-14.14%	-	-
Enterprise Value (EV) ¹	22,023	17,095	7,279	4,875	7,062	5,588	5,067	4,473
Change	-	-22.38%	-57.42%	-33.02%	44.84%	-20.87%	-9.33%	-11.72%
P/E ratio	103x	80.8x	552x	67x	33.4x	24.2x	18.3x	14.3x
PBR	10.7x	8.29x	3.91x	2.37x	3.18x	2.37x	1.99x	1.67x
PEG	-	-	-5.9x	0x	0x	1.4x	0.6x	0.5x
Capitalization / Revenue	2.87x	1.72x	0.81x	0.55x	0.79x	0.59x	0.54x	0.5x
EV / Revenue	2.76x	1.65x	0.7x	0.48x	0.67x	0.46x	0.38x	0.31x
EV / EBITDA	34.7x	24.3x	14.6x	7.45x	8.4x	6.22x	4.94x	3.76x
EV / EBIT	52.3x	36.5x	39.4x	13.9x	13.8x	11.5x	8.53x	5.86x
EV / FCF	77.4x	60.4x	-387x	7.14x	18.6x	16.2x	10.8x	8.29x
FCF Yield	1.29%	1.66%	-0.26%	14%	5.37%	6.16%	9.26%	12.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.88	0.88	0.06	0.32	0.97	1.136	1.508	1.924
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,982	10,354	10,345	10,143	10,572	12,099	13,326	14,229
EBITDA ¹	635.3	703.8	497	654.1	840.3	898.9	1,027	1,191
EBIT ¹	420.8	468.4	184.6	349.9	511.1	485.8	593.8	763.5
Net income ¹	226.1	234.5	16.8	83	251.1	291.5	388.1	506.2
Net Debt ¹	-907.9	-762.7	-1,108	-681.6	-1,256	-1,554	-2,076	-2,670
Reference price ²	91.06	71.14	33.11	21.45	32.39	27.53	27.53	27.53
Nbr of stocks (in thousands)	251,822	251,017	253,311	259,072	256,816	259,432	-	-
Announcement Date	16/03/21	03/03/22	07/03/23	13/03/24	06/03/25	-	-	-

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.($)
ZALANDO SE	24.24x	0.46x	6.22x	-.--%	8.34B
TENCENT HOLDINGS LIMITED	20.93x	5.69x	13.21x	0.94%	596B
NETFLIX, INC.	48.66x	12.11x	38.84x	-.--%	532B
UBER TECHNOLOGIES, INC.	31.71x	3.7x	21.68x	-.--%	190B
SPOTIFY TECHNOLOGY S.A.	71x	6.56x	49.11x	-.--%	145B
PROSUS N.V.	13.3x	17.75x	178.47x	0.33%	126B
DOORDASH, INC.	108.68x	7.12x	33.84x	-.--%	99.37B
AIRBNB, INC.	32.32x	6.19x	17.77x	-.--%	84.38B
NASPERS LIMITED	8.56x	5.13x	71x	0.41%	48.64B
COSTAR GROUP, INC.	526.95x	10.53x	86.09x	-.--%	35.92B
Average	88.64x	7.52x	51.62x	0.17%	186.57B
Weighted average by Cap.	47.93x	8.35x	39.51x	0.33%