Valuation adidas AG Warsaw S.E.

Stocks

Real-time Estimate Tradegate 10:53:13 2026-09-03 EDT			5-day change	1st Jan Change
147.70 ^EUR	-77.80%		-1.01%	-7.12%

07:25am	Jersey surprise for Klopp's international kickoff	DP
09-02	Frankfurt Stocks Close: After Record High, Dax Falls for Third Day in a Row	DP

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	26,019	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-13.8%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	29,865	29,626	29,337
Change	-	-42.13%	26.11%	31.9%	-24.86%	-12.47%	-0.8%	-0.98%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	15.8x	12.1x	10.8x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.2x	3.62x	3.3x
PEG	-	-0.6x	4x	-0x	0.3x	0.6x	0.4x	0.9x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	0.97x	0.9x	0.84x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.11x	1.02x	0.94x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	8.25x	7.21x	6.52x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	12.1x	10.2x	8.97x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	13.7x	12.2x	10.7x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	7.31%	8.21%	9.35%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.671	4.45	5.122
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.46%	2.98%	3.43%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.447	12.33	13.88
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	38.9%	36.1%	36.9%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,936	28,925	31,109
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,622	4,109	4,497
EBIT ¹	1,986	669	268	1,337	2,056	2,465	2,897	3,270
Net income ¹	2,116	612	-75	764	1,340	1,628	1,983	2,281
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,846	3,607	3,318
Reference price ²	253.20	127.46	184.16	236.80	169.05	149.55	149.55	149.55
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	173,979	-	-
Announcement Date	3/9/22	3/8/23	1/31/24	3/4/25	3/3/26	-	-	-

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.	22.22x	1.28x	15.01x	4.24%	56.73B
ADIDAS AG	15.83x	1.11x	8.25x	2.46%	30.16B
ASICS CORPORATION	23.32x	2.82x	12.97x	0.97%	18.82B
ON HOLDING AG	18.68x	1.8x	9x	-.--%	9.29B
FENG TAY ENTERPRISES CO., LTD.	13.61x	0.82x	7.68x	5.05%	2.11B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.52x	0.38x	2.51x	7.07%	1.28B
361 DEGREES INTERNATIONAL LIMITED	5.56x	0.33x	1.93x	7.86%	1.22B
VULCABRAS S.A.	6.74x	1.2x	5.53x	11.58%	818M
Average	14.19x	1.22x	7.86x	4.9%	15.05B
Weighted average by Cap.	19.94x	1.49x	12.08x	3.08%