investorscraft@gmail.com

Intrinsic ValueZalando SE (ZAL.DE)

Previous Close24.34
Intrinsic Value
Upside potential
Previous Close
24.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zalando SE is a leading European online fashion and lifestyle platform, operating across 23 countries with a focus on clothing, footwear, accessories, and beauty products. The company differentiates itself through a customer-centric approach, offering free delivery and returns, alongside curated selections via its Zalando Lounge and physical outlet stores. Its hybrid model combines e-commerce efficiency with selective brick-and-mortar presence, enhancing accessibility and brand engagement. Zalando competes in the highly fragmented specialty retail sector, where it leverages scale, logistics expertise, and localized assortments to maintain a strong position. The platform’s partnerships with over 5,000 brands, including exclusive collaborations, reinforce its value proposition as a one-stop destination for fashion. Despite intense competition from global players like ASOS and Amazon, Zalando’s focus on sustainability, digital innovation, and seamless omnichannel experiences supports its resilience in the consumer cyclical market.

Revenue Profitability And Efficiency

Zalando reported revenue of €10.57 billion in FY 2024, with net income of €251.1 million, reflecting a margin of approximately 2.4%. Operating cash flow stood at €654.1 million, supported by disciplined cost management and working capital optimization. Capital expenditures of €206.8 million indicate ongoing investments in logistics and technology to sustain growth and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.96 underscores modest but stable earnings power. Zalando’s capital efficiency is evident in its ability to generate positive operating cash flow despite competitive pressures. Its asset-light model, combined with strategic capex, allows for scalable growth while maintaining liquidity.

Balance Sheet And Financial Health

Zalando maintains a robust balance sheet with €2.59 billion in cash and equivalents, providing ample liquidity against total debt of €1.73 billion. The low dividend payout (€0 per share) reflects a reinvestment-focused strategy, prioritizing growth over shareholder returns in the near term.

Growth Trends And Dividend Policy

Revenue growth has been steady, though profitability remains constrained by market saturation and inflationary costs. Zalando’s dividend policy is conservative, with no dividends paid in FY 2024, aligning with its focus on reinvesting in platform expansion and technological advancements.

Valuation And Market Expectations

With a market cap of €7.89 billion and a beta of 1.7, Zalando is priced for higher volatility, reflecting its cyclical exposure. Investors likely anticipate margin improvement from operational scaling and potential market share gains in underpenetrated regions.

Strategic Advantages And Outlook

Zalando’s strengths lie in its pan-European footprint, brand partnerships, and logistics network. Challenges include rising competition and macroeconomic headwinds. The outlook hinges on execution in omnichannel integration and sustainable fashion initiatives, which could drive long-term differentiation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount