Valuation Douglas AG BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 23:43:30 08/07/2026 +03			5-day change	1st Jan Change
7.960 ^EUR	-1.00%		+1.90%	-35.06%

07-03	DOUGLAS : Berenberg remains its Buy rating	ZD
06-23	DOUGLAS : Berenberg reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: September	2024	2025	2026	2027	2028
Market Cap ¹	2,218	1,325	860.5	-	-
Change	-	-40.29%	-35.04%	-	-
Enterprise Value (EV) ¹	4,505	3,590	3,116	3,032	2,950
Change	-	-20.32%	-13.2%	-2.69%	-2.71%
P/E	22.9x	7.55x	43.3x	6.24x	5.28x
PBR	2.91x	3.71x	0.9x	0.81x	0.71x
PEG	-	0.1x	-0.5x	0x	0.3x
Capitalization / Revenue	0.5x	0.29x	0.19x	0.18x	0.18x
EV / Revenue	1.01x	0.78x	0.68x	0.64x	0.61x
EV / EBITDA	5.57x	4.67x	4.55x	4.22x	3.95x
EV / EBIT	9.41x	9.51x	11x	9.54x	8.78x
EV / FCF	8.6x	7.79x	12.8x	9x	8.71x
FCF Yield	11.6%	12.8%	7.83%	11.1%	11.5%
Dividend per Share ²	-	-	-	0.1587	0.6148
Rate of return	-	-	-	1.95%	7.54%
EPS ²	0.9	1.63	0.1884	1.307	1.542
Distribution rate	-	-	-	12.1%	39.9%
Net sales ¹	4,451	4,575	4,590	4,701	4,851
EBITDA ¹	808.6	768.4	685.5	718.2	746.5
EBIT ¹	478.8	377.5	282.9	317.7	336.1
Net income ¹	84	175.4	6.05	130.1	154.5
Net Debt ¹	2,287	2,265	2,255	2,172	2,089
Reference price ²	20.600	12.300	8.150	8.150	8.150
Nbr of stocks (in thousands)	107,692	107,692	107,692	-	-
Announcement Date	12/19/24 A	12/18/25 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ULTA BEAUTY, INC.	15.77x	1.45x	9.73x	-.--%	19.51B
PUIG BRANDS SA	15.5x	2x	9.66x	2.54%	11.03B
BATH & BODY WORKS, INC.	7.12x	0.96x	5.57x	3.94%	4.16B
MAO GEPING COSMETICS CO., LTD.	15.19x	3.07x	9.58x	2.69%	3.44B
POYA INTERNATIONAL CO., LTD.	21.55x	2.73x	10.82x	4.16%	2.4B
HONASA CONSUMER LIMITED	82.92x	6.18x	66.5x	0.17%	1.6B
THE BEAUTY TECH GROUP PLC	17.23x	1.89x	7.21x	-.--%	504M
THE HONEST COMPANY, INC.	127.22x	1.03x	14.7x	-.--%	434M
Average	37.81x	2.41x	16.72x	1.69%	5.38B
Weighted average by Cap.	18.77x	1.92x	11.48x	1.48%