Douglas

Omnichannel Expansion And Warehouse Integration Will Strengthen Long-Term Premium Beauty Position

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

15 Dec 25

Views

15 Dec

€7.84

AnalystConsensusTarget's Fair Value

€15.57

49.7% undervalued

-25.0%

-10.4%

-25.0%

-10.4%

Author's Valuation

€15.5749.7% undervalued

AnalystConsensusTarget Fair Value

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

€15.57

49.7% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

2.20%

Historical revenue growth rate

N/A

Specialty Stores revenue growth rate

0.26%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.34%

Calculation

€260.24m

Earnings '28

8.71x

PE Ratio '28

€2.27b

Market Cap '28

€2.27b

Market Cap '28

109.43m

No. shares '28

€20.71

Share Price '28

€20.71 Share Price '28

Discounted to 2025 @ 9.98% p.a.

€15.57

Fair Value '25