Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 216.7 EUR -2.34% Market Closed
Market Cap: 39B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is 275.68 EUR. Compared to the current market price of 216.7 EUR, Adidas AG is Undervalued by 21%.

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.

ADS Relative Value
Base Case
275.68 EUR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
61
vs Industry
27
Median 3Y
1.6
Median 5Y
1.8
Industry
0.9
Forward
1.5
More Details
50.6
P/E
P/E
Price to Earnings
50.6
vs History
41
vs Industry
10
Median 3Y
21.6
Median 5Y
36.3
Industry
17.1
Forward
28
More Details
13.3
P/OCF
P/OCF
Price to OCF
13.3
vs History
73
vs Industry
26
Median 3Y
14.5
Median 5Y
16.5
Industry
9.5
More Details
36.6
P/FCFE
P/FCFE
Price to FCFE
36.6
vs History
53
vs Industry
14
Median 3Y
41.4
Median 5Y
38.6
Industry
15.2
More Details
7.1
P/B
P/B
Price to Book Value
7.1
vs History
39
vs Industry
6
Median 3Y
6.6
Median 5Y
6.9
Industry
1.3
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
63
vs Industry
29
Median 3Y
1.6
Median 5Y
1.9
Industry
1.1
Forward
1.5
More Details
3.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.3
vs History
71
vs Industry
43
Median 3Y
3.5
Median 5Y
3.7
Industry
3.7
More Details
15.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.8
vs History
63
vs Industry
20
Median 3Y
20.1
Median 5Y
18.8
Industry
9.8
Forward
12
More Details
30.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
30.4
vs History
55
vs Industry
12
Median 3Y
35.1
Median 5Y
34.5
Industry
12.9
Forward
19.1
More Details
13.6
EV/OCF
EV/OCF
Enterprise Value to OCF
13.6
vs History
74
vs Industry
27
Median 3Y
14.9
Median 5Y
16.4
Industry
10.3
More Details
16.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.7
vs History
65
vs Industry
25
Median 3Y
17.7
Median 5Y
18.6
Industry
12.7
More Details
2.8
EV/IC
EV/IC
Enterprise Value to IC
2.8
vs History
52
vs Industry
14
Median 3Y
2.5
Median 5Y
2.9
Industry
1
More Details

Multiples Across Competitors

ADS Competitors Multiples
Adidas AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Adidas AG
XETRA:ADS
38.7B EUR 1.6 50.6 15.8 30.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
285.5B EUR 3.4 22.7 11.2 15.7
FR
Hermes International SCA
PAR:RMS
252.5B EUR 16.6 54.9 34.8 39.5
FR
EssilorLuxottica SA
PAR:EL
121.2B EUR 4.6 51.4 20 37.9
FR
Christian Dior SE
PAR:CDI
95.2B EUR 1.1 18.3 4.3 6
CH
Compagnie Financiere Richemont SA
SIX:CFR
89.5B CHF 4.6 71.6 21 21
CA
Lululemon Athletica Inc
NASDAQ:LULU
35.9B USD 3.4 19.7 11.5 13.5
IN
Titan Company Ltd
NSE:TITAN
2.7T INR 4.7 84 53.2 60.5
CN
ANTA Sports Products Ltd
HKEX:2020
241.9B HKD 3.2 14.5 9.4 12.5
FR
Kering SA
PAR:KER
23.4B EUR 1.4 20.7 7.7 14.2
IT
Prada SpA
HKEX:1913
138.6B HKD 3.3 21.9 9.6 15.5

See Also

Summary
ADS intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADS stock valuation using valuation multiples.
Wall Street Estimates
ADS 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
ADS 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 242,800+ 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

© 2025 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.