Valuation adidas AG Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 2026-07-09			5-day change	1st Jan Change
181.45 ^EUR	+0.83%		-2.18%	+7.62%

07-09	BSN SPORTS, LLC, adidas AG, and Sport Clips, Inc. Partner to Deliver adidas Apparel to Sport Clips, Inc. Team Members Nationwide	CI
07-08	S&S And adidas AG Enter Exclusive U.S. Distribution Agreement for Adidas Team Apparel	CI

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	31,889	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	5.65%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	32,843	32,557	31,023
Change	-	-42.13%	26.11%	31.9%	-24.86%	-3.74%	-0.87%	-4.71%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	19.1x	15.5x	13.1x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	5.04x	4.32x	3.88x
PEG	-	-0.6x	4x	-0x	0.3x	0.7x	0.7x	0.7x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.2x	1.11x	1.03x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.23x	1.14x	1x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.24x	8.17x	6.89x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	13.4x	11.5x	9.37x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	14.7x	13.2x	11.2x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	6.81%	7.55%	8.9%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.726	4.564	5.283
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.05%	2.51%	2.91%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.5	11.72	13.93
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.2%	38.9%	37.9%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,669	28,670	30,888
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,555	3,985	4,501
EBIT ¹	1,986	669	268	1,337	2,056	2,453	2,836	3,311
Net income ¹	2,116	612	-75	764	1,340	1,561	1,822	2,278
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	954	668	-866
Reference price ²	253.20	127.46	184.16	236.80	169.05	181.85	181.85	181.85
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	175,359	-	-
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.	29.42x	1.48x	19.54x	3.68%	65.71B
ASICS CORPORATION	26.58x	3.18x	14.99x	0.83%	20.1B
ON HOLDING AG	25.6x	2.55x	12.86x	-.--%	12.76B
FENG TAY ENTERPRISES CO., LTD.	14.31x	0.82x	6.41x	6.02%	2.08B
XTEP INTERNATIONAL HOLDINGS LIMITED	6.96x	0.29x	1.93x	7.32%	1.26B
361 DEGREES INTERNATIONAL LIMITED	5.23x	0.26x	1.51x	8.42%	1.17B
VULCABRAS S.A.	7.5x	1.32x	6.02x	8.16%	899M
HWASEUNG ENTERPRISE CO., LTD.	13.9x	0.36x	5.33x	1.58%	127M
Average	16.19x	1.28x	8.57x	4.5%	13.01B
Weighted average by Cap.	27.35x	1.89x	17.03x	2.86%