|
Market Closed -
Xetra
19:35:28 14/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 157.55 EUR | -1.07% |
|
-3.96% | -6.80% |
| 08-14 | Bayern wants to sell shares for €250m | DP |
| 08-14 | Adidas AG : UBS gives a Neutral rating | ZD |
Company Valuation: adidas AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,512 | 24,627 | 32,882 | 42,280 | 30,184 | 27,410 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -9.19% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 31,240 | 31,083 | 30,836 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -8.44% | -0.5% | -0.79% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 16.8x | 13.5x | 11.4x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.43x | 3.81x | 3.48x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.7x | 0.6x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 1.02x | 0.95x | 0.88x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.16x | 1.08x | 0.99x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.64x | 7.58x | 6.85x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 12.5x | 10.7x | 9.43x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 14.3x | 12.8x | 11.2x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 6.99% | 7.83% | 8.9% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.675 | 4.45 | 5.125 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.33% | 2.82% | 3.25% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.401 | 11.66 | 13.81 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 39.1% | 38.2% | 37.1% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,936 | 28,913 | 31,083 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,617 | 4,101 | 4,504 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,506 | 2,912 | 3,270 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,623 | 1,979 | 2,283 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 3,830 | 3,673 | 3,426 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 157.55 | 157.55 | 157.55 |
| Nbr of stocks (in thousands) | 191,595 | 193,215 | 178,549 | 178,549 | 178,549 | 173,979 | - | - |
| Announcement Date | 09/03/22 | 08/03/23 | 31/01/24 | 04/03/25 | 03/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.76x | 1.16x | 8.64x | 2.33% | 31.74B | |
| 23.66x | 1.36x | 15.93x | 4.1% | 60.42B | |
| 29.77x | 3.58x | 16.61x | 0.74% | 23.53B | |
| 21.69x | 2.15x | 10.78x | -.--% | 10.77B | |
| 14.4x | 0.83x | 6.77x | 5.38% | 2.14B | |
| 5.92x | 0.32x | 1.89x | 7.5% | 1.3B | |
| 6.99x | 0.31x | 2.03x | 7.36% | 1.24B | |
| 6.91x | 1.23x | 5.65x | 11.3% | 818M | |
| 13.94x | 0.36x | 5.33x | 1.58% | 136M | |
| Average | 15.56x | 1.26x | 8.18x | 4.48% | 14.68B | |
| Weighted average by Cap. | 22.33x | 1.74x | 13.39x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADS Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
