Valuation adidas AG Wiener Boerse

Stocks

Real-time Estimate Tradegate 15:59:54 2026-09-23 EDT			5-day change	1st Jan Change
144.18 ^EUR	-2.39%		+2.25%	-12.40%

09-22	Frankfurt stocks close: Oil prices and yields offer little support	DP
09-22	Adidas rebounds sharply, analysts win praise from the US	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	25,131	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-16.74%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	29,125	28,958	28,724
Change	-	-42.13%	26.11%	31.9%	-24.86%	-14.64%	-0.57%	-0.81%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	15.3x	12.4x	10.5x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.11x	3.57x	3.3x
PEG	-	-0.6x	4x	-0x	0.3x	0.6x	0.5x	0.6x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	0.93x	0.87x	0.81x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.08x	1x	0.92x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	8.32x	7.14x	6.44x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	12.1x	9.97x	8.81x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	13.6x	12.1x	10.5x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	7.35%	8.3%	9.48%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.558	4.336	5.002
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.46%	3%	3.46%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.42	11.69	13.78
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	37.8%	37.1%	36.3%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,946	28,920	31,125
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,500	4,056	4,459
EBIT ¹	1,986	669	268	1,337	2,056	2,407	2,905	3,260
Net income ¹	2,116	612	-75	764	1,340	1,624	1,981	2,269
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,994	3,827	3,592
Reference price ²	253.20	127.46	184.16	236.80	169.05	144.45	144.45	144.45
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.	21.41x	1.21x	14.56x	4.61%	53.55B
ADIDAS AG	15.57x	1.1x	8.44x	2.42%	29.24B
ASICS CORPORATION	22.44x	2.71x	12.38x	1.09%	18.31B
ON HOLDING AG	19.81x	1.94x	9.76x	-.--%	9.82B
FENG TAY ENTERPRISES CO., LTD.	15.69x	0.83x	7.81x	5.24%	2.14B
361 DEGREES INTERNATIONAL LIMITED	5.6x	0.33x	1.96x	7.81%	1.23B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.24x	0.36x	2.33x	7.38%	1.23B
VULCABRAS S.A.	7.04x	1.23x	5.77x	11.35%	833M
Average	14.35x	1.21x	7.88x	4.99%	14.54B
Weighted average by Cap.	19.45x	1.46x	11.82x	3.24%