Valuation adidas AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:03:26 07/08/2026 +04			5-day change	1st Jan Change
81.50 ^EUR	+1.24%		+0.62%	-4.68%

08-07	Under Armour forecasts steeper annual sales decline on weak North America demand	RE
08-05	UBS Downgrades Adidas Rating, Price Target Amid Expected Gross Margin Pressures	MT

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	28,541	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-5.44%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	29,509	29,192	31,967
Change	-	-42.13%	26.11%	31.9%	-24.86%	-13.52%	-1.07%	9.51%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	17.4x	14.1x	11.9x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.61x	3.97x	3.62x
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	1.06x	0.99x	0.92x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.1x	1.01x	1.03x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	8.22x	7.13x	7.1x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	12.1x	10.4x	9.76x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	13.5x	12x	11.7x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	7.4%	8.34%	8.58%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.674	4.444	5.114
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.24%	2.71%	3.12%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.402	11.66	13.82
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.1%	38.1%	37%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,929	28,869	31,019
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,588	4,097	4,505
EBIT ¹	1,986	669	268	1,337	2,056	2,446	2,802	3,274
Net income ¹	2,116	612	-75	764	1,340	1,624	1,983	2,284
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	968	651	3,426
Reference price ²	253.20	127.46	184.16	236.80	169.05	164.05	164.05	164.05
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIKE, INC.	24.22x	1.39x	16.3x	4%	61.86B
ADIDAS AG	17.45x	1.2x	9.02x	2.24%	33B
ASICS CORPORATION	28.41x	3.44x	16.25x	0.76%	22.37B
ON HOLDING AG	24.89x	2.48x	12.44x	-.--%	12.43B
FENG TAY ENTERPRISES CO., LTD.	14.42x	0.84x	6.78x	5.38%	2.13B
361 DEGREES INTERNATIONAL LIMITED	5.83x	0.31x	1.84x	7.6%	1.28B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.1x	0.31x	2.09x	7.25%	1.26B
VULCABRAS S.A.	7.8x	1.28x	6.09x	11.82%	866M
Average	16.27x	1.41x	8.85x	4.88%	16.9B
Weighted average by Cap.	22.73x	1.75x	13.67x	2.8%