Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Germany
/
Retail
/
Douglas
DOU
Douglas
Rising E-Commerce Competition Will Crush Premium Beauty Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
24 Aug 25
Updated
24 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€11.50
9.2% overvalued
intrinsic discount
24 Aug
€12.56
1Y
-40.6%
7D
8.1%
Loading
1Y
-40.6%
7D
8.1%
Author's Valuation
€11.5
9.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€11.5
9.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-519m
5b
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue €5.0b
Earnings €234.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.76%
Specialty Stores revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.81%
Calculation
€234.61m
Earnings '28
x
7.01x
PE Ratio '28
=
€1.64b
Market Cap '28
€1.64b
Market Cap '28
/
109.43m
No. shares '28
=
€15.03
Share Price '28
€15.03
Share Price '28
Discounted to 2025 @ 9.81% p.a.
=
€11.35
Fair Value '25
