Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 198.65 EUR 0.05% Market Closed
Market Cap: 35.8B EUR

Intrinsic Value

The intrinsic value of one ADS stock under the Base Case scenario is hidden EUR. Compared to the current market price of 198.65 EUR, Adidas AG is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

ADS Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Adidas AG

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
ADS
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for ADS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ADS?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Adidas AG
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Adidas AG

Current Assets 11.9B
Cash & Short-Term Investments 3.4B
Receivables 2.5B
Other Current Assets 6B
Non-Current Assets 8.8B
Long-Term Investments 574m
PP&E 4.9B
Intangibles 1.7B
Other Non-Current Assets 1.6B
Efficiency

Free Cash Flow Analysis
Adidas AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Adidas AG

Revenue
23.7B EUR
Cost of Revenue
-11.7B EUR
Gross Profit
12B EUR
Operating Expenses
-10.7B EUR
Operating Income
1.3B EUR
Other Expenses
-543m EUR
Net Income
764m EUR
Fundamental Scores

ADS Profitability Score
Profitability Due Diligence

Adidas AG's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Positive ROE
hidden
Profitability
Score

Adidas AG's profitability score is hidden . The higher the profitability score, the more profitable the company is.

ADS Solvency Score
Solvency Due Diligence

Adidas AG's solvency score is hidden . The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
hidden
Solvency
Score

Adidas AG's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADS Price Targets Summary
Adidas AG

Wall Street analysts forecast ADS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ADS is 271.44 EUR with a low forecast of 212.1 EUR and a high forecast of 315 EUR.

Lowest
Price Target
212.1 EUR
7% Upside
Average
Price Target
271.44 EUR
37% Upside
Highest
Price Target
315 EUR
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Apr 20, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for ADS is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Ownership

ADS Insider Trading
Buy and sell transactions by insiders

ADS News

Other Videos
What is the Intrinsic Value of one ADS stock?

The intrinsic value of one ADS stock under the Base Case scenario is hidden EUR.

Is ADS stock undervalued or overvalued?

Compared to the current market price of 198.65 EUR, Adidas AG is hidden .

Back to Top