|
Delayed
Börse Stuttgart
09:05:06 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 77.50 EUR | +1.97% |
|
+7.64% | -4.91% |
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 | 26,862 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -11% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 30,888 | 30,715 | 30,492 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -9.47% | -0.56% | -0.72% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 16.7x | 13.3x | 11.3x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.44x | 3.85x | 3.58x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.7x | 0.5x | 0.7x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 1x | 0.93x | 0.86x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.15x | 1.06x | 0.98x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.65x | 7.5x | 6.8x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 13x | 10.9x | 9.28x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 15.7x | 13.2x | 11.7x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 6.37% | 7.57% | 8.52% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.483 | 4.304 | 4.951 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.26% | 2.79% | 3.21% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.238 | 11.62 | 13.62 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 37.7% | 37% | 36.3% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,938 | 28,888 | 31,066 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,571 | 4,098 | 4,487 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,382 | 2,813 | 3,287 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,580 | 1,956 | 2,227 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 4,026 | 3,852 | 3,630 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 154.40 | 154.40 | 154.40 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.66x | 1.26x | 16.94x | 4.63% | 52.43B | |
| 16.71x | 1.15x | 8.82x | 2.26% | 29.88B | |
| 25.58x | 2.99x | 13.65x | 0.96% | 19.96B | |
| 24.15x | 2.48x | 12.32x | -.--% | 11.86B | |
| 11x | 1.61x | 6.93x | -.--% | 11.28B | |
| 17.16x | 2.69x | 8.81x | -.--% | 6.03B | |
| 9x | 1.6x | 6.54x | -.--% | 5.64B | |
| 16.03x | 1.42x | 7.57x | 4.92% | 5.57B | |
| -16.17x | 0.73x | 15.9x | -.--% | 3.86B | |
| Average | 14.57x | 1.77x | 10.83x | 1.42% | 16.28B | |
| Weighted average by Cap. | 20.83x | 1.66x | 12.57x | 2.44% |
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
- ADS1 Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
