Subscribe

Douglas AG (DOU.DE)

EUR8.34 +0.24 (+2.96%)
DE XETRA Consumer Cyclical Specialty Retail
Address Luise-Rainer-Strasse 7-11 40235
Düsseldorf, NW, DE
CEO Alexander van der Laan
IPO 2024-03-21
ISIN DE000BEAU1Y4

Explore sections of this company profile

Also trades on Deutsche Börse · DOU.DE (EUR) Frankfurt Stock Exchange · DOU.F (EUR)
Description

Douglas AG retails beauty products in Europe. It operates in five segments: DACHNL, France, Southern Europe, Central Eastern Europe, and Parfumdreams/Niche Beauty. The company offers beauty products, including perfume, skin care, color cosmetics, hair care, and accessories. It offers its products under the DOUGLAS, NOCIBÉ, Parfumdreams, and Niche Beauty brands through offline and online stores, and e-commerce platforms. The company was formerly known as Kirk Beauty A GmbH and changed its name to Douglas AG in February 2024. Douglas AG was founded in 1821 and is headquartered in Düsseldorf, Germany.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR8.34 +0.24 (+2.96%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
158.3K
Beta
1.06
Float Shares
29.36M
Free Float %
27.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.36% -7.25% -19.44% -21.05% -30.51% -29.73% -25.00% -60.63% -60.63% -60.63% -60.63%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
8.34
DCF (Unlevered) 253.09 +2,934.7%
DCF (Levered) 190.82 +2,188.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 56% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 5 0
Hold 4 +1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.88
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    +2.8% Q1'26: +1.1% (vs Q1'25)
  • EPS growth Specialty Retail: +20.6%
    +109.0% Q1'26: -544.4% (vs Q1'25)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +10.7% Q1'26: -18.0% (vs Q1'25)
  • EBIT margin Specialty Retail: +5.4%
    +8.1% Q1'26: -10.6% (vs Q1'25)
  • ROIC Specialty Retail: +6.5%
    +8.5% Q1'26: -11.9% (vs Q1'25)
  • Share dilution Specialty Retail: +0.1%
    -0.1% Q1'26: +2.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    3.08× Q1'26: 5.27× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.11) × ERP
WACC = 30% × Ke + 70% × Kd (5.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 251.64 Current price: 8.34
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
5 Rev. Ana.
4 EPS Ana.
Sep 2027
8 Rev. Ana.
6 EPS Ana.
Sep 2028
6 Rev. Ana.
4 EPS Ana.
Sep 2029
4 Rev. Ana.
1 EPS Ana.
Sep 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
4.09B
est: 4.31B (-5.0%)
4.45B
est: 4.44B (+0.3%)
4.58B
est: 4.57B (+0.1%)
4.67B
4.65B – 4.71B
+2.2% YoY
4.82B
4.75B – 4.89B
+3.1% YoY
4.98B
4.97B – 4.99B
+3.4% YoY
5.15B
5.10B – 5.21B
+3.4% YoY
5.31B
5.26B – 5.38B
+3.3% YoY
EBITDA
695.90M
est: 1.39B (-49.8%)
695.70M
est: 1.43B (-51.3%)
757.90M
est: 1.47B (-48.5%)
1.50B
1.50B – 1.52B
+2.2% YoY
1.55B
1.53B – 1.57B
+3.1% YoY
1.60B
1.60B – 1.61B
+3.4% YoY
1.66B
1.64B – 1.68B
+3.4% YoY
1.71B
1.70B – 1.73B
+3.3% YoY
EBIT
377.10M
est: 1.16B (-67.4%)
363.80M
est: 1.19B (-69.5%)
369.90M
est: 1.23B (-69.8%)
1.25B
1.25B – 1.26B
+2.2% YoY
1.29B
1.27B – 1.31B
+3.1% YoY
1.34B
1.33B – 1.34B
+3.4% YoY
1.38B
1.37B – 1.40B
+3.4% YoY
1.43B
1.41B – 1.44B
+3.3% YoY
Net Income
16.70M
est: 29.60M (-43.6%)
84.00M
est: 157.66M (-46.7%)
175.40M
est: 187.01M (-6.2%)
165.21M
139.92M – 190.50M
-11.7% YoY
167.59M
145.19M – 202.47M
+1.4% YoY
192.31M
178.36M – 204.68M
+14.7% YoY
224.00M
221.29M – 227.34M
+16.5% YoY
247.69M
244.70M – 251.39M
+10.6% YoY
SGA
227.50M
est: 486.04M (-53.2%)
265.30M
est: 500.97M (-47.0%)
269.00M
est: 515.64M (-47.8%)
526.99M
524.31M – 531.64M
+2.2% YoY
543.56M
536.29M – 551.21M
+3.1% YoY
561.79M
560.90M – 562.69M
+3.4% YoY
580.64M
575.25M – 587.31M
+3.4% YoY
599.60M
594.03M – 606.48M
+3.3% YoY
EPS
0.16
est: 0.27 (-41.8%)
0.78
est: 1.46 (-46.6%)
1.63
est: 1.73 (-6.0%)
1.56
1.30 – 1.77
-9.9% YoY
1.61
1.35 – 1.88
+3.2% YoY
1.75
1.66 – 1.90
+8.4% YoY
2.08
2.05 – 2.11
+19.0% YoY
2.30
2.27 – 2.33
+10.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-05 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-05-04 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-29 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-28 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-27 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-23 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-22 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-21 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-20 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-17 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5
2026-04-16 A 4/5 5/5 4/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
557.35M
OE per share TTM
5.14
Owner's Yield
54.65%
Maintenance CapEx ratio
22.23%
Maint CapEx / Avg PPE
35.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 48 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Amundi SDAX UCITS ETF Dist C005.DE 0.65% 1.17M 0.70%
2 Tweedy, Browne International Insider + Value ETF ICPY 0.31% 213.6K 0.80%
3 Tweedy, Browne Insider + Value ETF COPY 0.22% 696.5K 0.89%
4 Amundi MSCI EMU Small Cap ESG Broad Transition UCITS ETF Dist MMS.PA 0.17% 1.18M 0.40%
5 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Acc CEM.PA 0.09% 313.6K 0.23%
6 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Dist X026.DE 0.09% 313.6K 0.23%
7 State Street SPDR MSCI Europe Small Cap Value Weighted UCITS ETF EUR Acc ZPRX.DE 0.06% 495.7K 0.30%
8 iShares MSCI EMU Small Cap UCITS ETF CES1.L 0.05% 482.7K 0.58%
9 UBS MSCI EMU Small Cap UCITS ETF EUR dis UEFD.DE 0.05% 332.7K 0.33%
10 iShares MSCI Europe Small-Cap ETF IEUS 0.02% 32.7K 0.41%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
19.5K
Shares Outstanding
107.69M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Alexander van der Laan MD, Chief Executive Officer & Member of Executive Board 1M male
Philipp Andree Chief Commercial Officer & Member of Management Board 821.1K
Marco Giorgetta Group CFO, MD & Member of Management board 735.0K male
Peter Wübben Head of Corporate Communications & Sustainability male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits