investorscraft@gmail.com

Intrinsic ValueZalando SE (ZAL.SW)

Previous CloseCHF42.30
Intrinsic Value
Upside potential
Previous Close
CHF42.30

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 e-commerce platform specializing in fashion and lifestyle products, operating across 23 countries. The company offers a curated selection of clothing, footwear, accessories, and beauty products, supported by free delivery and returns, enhancing customer convenience. Zalando’s hybrid model includes both online and offline channels, such as its Zalando Lounge and brick-and-mortar outlet stores, catering to diverse consumer preferences. Positioned in the competitive specialty retail sector, Zalando differentiates itself through a seamless omnichannel experience, data-driven personalization, and strong logistics capabilities. Its market leadership in Europe is reinforced by strategic partnerships with premium brands and a focus on sustainability initiatives, appealing to eco-conscious shoppers. The company’s ability to adapt to shifting consumer trends and expand into adjacent categories like beauty underscores its resilience in the dynamic retail landscape.

Revenue Profitability And Efficiency

Zalando reported revenue of €10.57 billion for the period, with net income of €251.1 million, reflecting a diluted EPS of €0.96. The company generated €654.1 million in operating cash flow, demonstrating robust cash conversion. Capital expenditures of €206.8 million indicate ongoing investments in logistics and technology to sustain growth. Despite competitive pressures, Zalando maintains a disciplined cost structure, balancing scalability with profitability.

Earnings Power And Capital Efficiency

Zalando’s earnings power is supported by its asset-light platform model, which leverages third-party brands and efficient inventory management. The company’s operating cash flow underscores its ability to monetize its scale while reinvesting in growth initiatives. Capital efficiency is evident in its ability to expand margins despite macroeconomic headwinds, though its beta of 1.653 suggests higher volatility relative to the market.

Balance Sheet And Financial Health

Zalando’s balance sheet remains solid, with €2.59 billion in cash and equivalents against total debt of €1.73 billion, providing ample liquidity. The company’s net cash position supports flexibility for strategic investments or acquisitions. Its low dividend payout (€0 per share) reflects a focus on reinvesting free cash flow into growth rather than shareholder returns.

Growth Trends And Dividend Policy

Zalando’s growth is driven by geographic expansion, category diversification, and technological innovation. The company prioritizes reinvestment over dividends, aligning with its long-term strategy to capture market share in Europe’s fragmented e-commerce sector. While revenue growth has moderated post-pandemic, initiatives like Zalando Lounge and beauty verticals aim to reaccelerate top-line performance.

Valuation And Market Expectations

With a market cap of €6.89 billion, Zalando trades at a premium to traditional retailers, reflecting its digital-first model and growth potential. Investors likely anticipate margin expansion as the company scales its platform and improves operational leverage. However, macroeconomic uncertainty and competitive pressures may temper near-term valuation upside.

Strategic Advantages And Outlook

Zalando’s strategic advantages include its pan-European footprint, strong brand partnerships, and logistics infrastructure. The company is well-positioned to benefit from the secular shift to online fashion retail, though execution risks remain. Its focus on sustainability and customer experience could further differentiate it in a crowded market. The outlook hinges on maintaining growth while navigating inflationary and competitive challenges.

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