Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 236.4 EUR 0.13% Market Closed
Market Cap: 42.2B EUR
Have any thoughts about
Adidas AG?
Write Note

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is 269.48 EUR. Compared to the current market price of 236.4 EUR, Adidas AG is Undervalued by 12%.

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
269.48 EUR
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
26
Median 3Y
1.6
Median 5Y
1.8
Industry
1
Forward
1.8
vs History
23
vs Industry
1
Median 3Y
21.6
Median 5Y
32.7
Industry
18.7
Forward
60.7
vs History
55
vs Industry
25
Median 3Y
14.3
Median 5Y
16.6
Industry
10.1
vs History
26
vs Industry
8
Median 3Y
40.5
Median 5Y
38.5
Industry
17.3
vs History
11
vs Industry
6
Median 3Y
6.3
Median 5Y
6.9
Industry
1.4
vs History
46
vs Industry
26
Median 3Y
1.6
Median 5Y
1.9
Industry
1.2
Forward
1.9
vs History
44
vs Industry
41
Median 3Y
3.5
Median 5Y
3.9
Industry
4.1
vs History
34
vs Industry
14
Median 3Y
20.2
Median 5Y
19.3
Industry
11
Forward
18.2
vs History
36
vs Industry
6
Median 3Y
35.1
Median 5Y
34.5
Industry
14.3
Forward
36.3
vs History
53
vs Industry
27
Median 3Y
14.9
Median 5Y
17.1
Industry
11
vs History
36
vs Industry
24
Median 3Y
17.6
Median 5Y
18.6
Industry
13.4
vs History
36
vs Industry
12
Median 3Y
2.5
Median 5Y
2.9
Industry
1.1

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
42.2B EUR 1.9 99.5 21.4 49.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
313.8B EUR 3.7 22.5 11.6 15.5
FR
Hermes International SCA
PAR:RMS
241.3B EUR 17 54.2 34.9 39.9
FR
Christian Dior SE
PAR:CDI
107B EUR 1.3 18.4 4.5 6
FR
EssilorLuxottica SA
PAR:EL
105.3B EUR 4.1 45.9 17.6 33.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
78.9B CHF 4.1 64.6 18.9 18.9
CA
Lululemon Athletica Inc
NASDAQ:LULU
48.3B USD 4.7 27.8 16.9 19.8
IN
Titan Company Ltd
NSE:TITAN
3T INR 5.5 92.1 58.4 66.6
FR
Kering SA
PAR:KER
28.7B EUR 1.6 13.8 7.5 11.6
CN
ANTA Sports Products Ltd
HKEX:2020
227.7B HKD 3.2 16.2 11.9 11.9
IT
Prada SpA
HKEX:1913
158.8B HKD 3.9 26.1 11.3 18.2

See Also

Discover More
Back to Top