Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 214.7 EUR 1.71%
Market Cap: 38.3B EUR
Have any thoughts about
Adidas AG?
Write Note

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is 262.18 EUR. Compared to the current market price of 214.7 EUR, Adidas AG is Undervalued 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.

ADS Relative Value
Base Case
262.18 EUR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
26
Median 3Y
1.6
Median 5Y
1.8
Industry
1
Forward
1.6
vs History
26
vs Industry
1
Median 3Y
21.6
Median 5Y
28.3
Industry
17.6
Forward
55.4
vs History
69
vs Industry
25
Median 3Y
14.1
Median 5Y
16.8
Industry
9.9
vs History
39
vs Industry
8
Median 3Y
39.3
Median 5Y
37.9
Industry
17.2
vs History
38
vs Industry
6
Median 3Y
6.3
Median 5Y
6.9
Industry
1.3
vs History
60
vs Industry
26
Median 3Y
1.6
Median 5Y
1.9
Industry
1.1
Forward
1.7
vs History
61
vs Industry
41
Median 3Y
3.5
Median 5Y
3.9
Industry
4
vs History
47
vs Industry
14
Median 3Y
19.3
Median 5Y
18.8
Industry
10.5
Forward
16.3
vs History
41
vs Industry
6
Median 3Y
33.7
Median 5Y
33.7
Industry
13.7
Forward
34
vs History
66
vs Industry
27
Median 3Y
14.7
Median 5Y
18.1
Industry
10.7
vs History
53
vs Industry
24
Median 3Y
17.4
Median 5Y
18.6
Industry
13.3
vs History
55
vs Industry
12
Median 3Y
2.5
Median 5Y
2.9
Industry
1

Multiples Across Competitors

ADS Competitors Multiples
Adidas AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Adidas AG
XETRA:ADS
38.2B EUR 1.7 88.5 19.1 44
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
289.9B EUR 3.4 20.6 10.7 14.3
FR
Hermes International SCA
PAR:RMS
210.9B EUR 14.7 46.9 30 34.2
FR
EssilorLuxottica SA
PAR:EL
107.8B EUR 4.1 46.7 17.8 34.2
FR
Christian Dior SE
PAR:CDI
98.5B EUR 1.1 16.7 4.2 5.6
CH
Compagnie Financiere Richemont SA
SIX:CFR
69.7B CHF 3.6 56.7 16.5 16.5
CA
Lululemon Athletica Inc
NASDAQ:LULU
40.5B USD 3.9 23.9 14.2 16.8
IN
Titan Company Ltd
NSE:TITAN
2.9T INR 5.6 85.4 56.2 63
CN
ANTA Sports Products Ltd
HKEX:2020
222.2B HKD 3.1 15.6 11.4 11.4
FR
Kering SA
PAR:KER
25.8B EUR 1.4 12.3 6.9 10.7
IT
Prada SpA
HKEX:1913
140.4B HKD 3.4 23 10 16.2

See Also

Discover More
Back to Top