Adyen NV
AEX:ADYEN

Watchlist Manager
Adyen NV Logo
Adyen NV
AEX:ADYEN
Watchlist
Price: 1 441 EUR -0.41% Market Closed
Market Cap: 45.4B EUR
Have any thoughts about
Adyen NV?
Write Note
Section:
 

Relative Value

The Relative Value of one ADYEN stock under the Base Case scenario is 1 187.34 EUR. Compared to the current market price of 1 441 EUR, Adyen NV is Overvalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADYEN Relative Value
Base Case
1 187.34 EUR
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

21.9
P/S
P/S
Price to Sales
21.9
vs History
3
vs Industry
5
Median 3Y
8.8
Median 5Y
12.9
Industry
2.4
Forward
21.8
More Details
54.2
P/E
P/E
Price to Earnings
54.2
vs History
77
vs Industry
13
Median 3Y
73.7
Median 5Y
94.9
Industry
23.2
Forward
47.9
More Details
18.4
P/OCF
P/OCF
Price to OCF
18.4
vs History
87
vs Industry
30
Median 3Y
22
Median 5Y
30.5
Industry
17.4
More Details
19.2
P/FCFE
P/FCFE
Price to FCFE
19.2
vs History
87
vs Industry
29
Median 3Y
23.8
Median 5Y
31.8
Industry
21.3
More Details
12.5
P/B
P/B
Price to Book Value
12.5
vs History
76
vs Industry
9
Median 3Y
18
Median 5Y
24.2
Industry
2.9
More Details
17.8
EV/S
EV/S
Enterprise Value to Sales
17.8
vs History
3
vs Industry
7
Median 3Y
7.7
Median 5Y
12.3
Industry
2.4
Forward
17.7
More Details
20.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
20.2
vs History
76
vs Industry
12
Median 3Y
28.7
Median 5Y
38.4
Industry
4.9
More Details
43
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
43
vs History
76
vs Industry
13
Median 3Y
52.4
Median 5Y
64.8
Industry
12.9
Forward
36.6
More Details
48.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
48.4
vs History
76
vs Industry
13
Median 3Y
56.8
Median 5Y
70.2
Industry
16.5
Forward
40.4
More Details
14.9
EV/OCF
EV/OCF
Enterprise Value to OCF
14.9
vs History
85
vs Industry
34
Median 3Y
18.6
Median 5Y
28
Industry
16.3
More Details
15.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.3
vs History
87
vs Industry
33
Median 3Y
19.2
Median 5Y
28.9
Industry
19
More Details
29.1
EV/IC
EV/IC
Enterprise Value to IC
29.1
vs History
69
vs Industry
3
Median 3Y
37.5
Median 5Y
39.4
Industry
2.5
More Details

Multiples Across Competitors

ADYEN Competitors Multiples
Adyen NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
485.8B USD 17.8 39.4 29.2 30.8
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.7B USD 2.8 19.8 12.7 15.1
US
Block Inc
NYSE:SQ
55.3B USD 2.3 48.9 28.1 35.5
US
Paychex Inc
NASDAQ:PAYX
50.2B USD 9.4 29.2 20.9 22.5
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
US
Global Payments Inc
NYSE:GPN
28.5B USD 2.8 20.9 10.1 18.3
P/E Multiple
Earnings Growth P/E to Growth
NL
Adyen NV
AEX:ADYEN
Average P/E: 33.5
54.2
112%
0.5
US
Visa Inc
NYSE:V
32.1
49%
0.7
US
Mastercard Inc
NYSE:MA
39.4
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.1
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
128%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.8
31%
0.6
US
Block Inc
NYSE:SQ
48.9
36 192%
0
US
Paychex Inc
NASDAQ:PAYX
29.2
22%
1.3
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
US
Global Payments Inc
NYSE:GPN
20.9
279%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Adyen NV
AEX:ADYEN
Average EV/EBITDA: 21.5
43
127%
0.3
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
29.2
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
28.1
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
20.9
22%
0.9
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
US
Global Payments Inc
NYSE:GPN
10.1
31%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
Adyen NV
AEX:ADYEN
Average EV/EBIT: 26.8
48.4
133%
0.4
US
Visa Inc
NYSE:V
26.2
38%
0.7
US
Mastercard Inc
NYSE:MA
30.8
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.1
32%
0.5
US
Block Inc
NYSE:SQ
35.5
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.5
23%
1
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4
US
Global Payments Inc
NYSE:GPN
18.3
114%
0.2

See Also

Summary
ADYEN intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADYEN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADYEN stock valuation using valuation multiples.
Wall Street Estimates
ADYEN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADYEN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.