Valuation adidas AG Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 07:51:23 2026-08-11 EDT			5-day change	1st Jan Change
163.28 ^EUR	-1.76%		+163.30%	+163.30%

05:35am	Sportswear brand On misses quarterly sales view as consumer demand weakens	RE
05:01am	Sportswear brand On misses quarterly sales view as consumers cut back	RE

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	29,115	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	-3.54%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	32,945	32,788	32,541
Change	-	-42.13%	26.11%	31.9%	-24.86%	-3.45%	-0.48%	-0.75%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	17.8x	13.6x	12.1x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	4.7x	4.05x	3.69x
PEG	-	-0.6x	4x	-0x	0.3x	0.7x	0.4x	1x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.08x	1.01x	0.94x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.22x	1.14x	1.05x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.18x	8x	7.22x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	13.5x	11.3x	9.94x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	21.3x	13.5x	11.9x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	4.69%	7.42%	8.43%
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%	2.2%	2.66%	3.06%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.402	12.33	13.82
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.1%	36%	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	2,897	3,274
Net income ¹	2,116	612	-75	764	1,340	1,624	1,826	2,284
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,830	3,673	3,426
Reference price ²	253.20	127.46	184.16	236.80	169.05	167.35	167.35	167.35
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.	24.46x	1.4x	16.45x	3.97%	62.47B
ADIDAS AG	17.8x	1.22x	9.18x	2.2%	33.63B
ASICS CORPORATION	28.81x	3.49x	16.48x	0.75%	22.51B
ON HOLDING AG	25.75x	2.57x	12.93x	-.--%	12.84B
FENG TAY ENTERPRISES CO., LTD.	14.57x	0.84x	6.84x	5.32%	2.15B
361 DEGREES INTERNATIONAL LIMITED	6.11x	0.35x	2.03x	7.26%	1.34B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.24x	0.33x	2.17x	7.11%	1.28B
VULCABRAS S.A.	7.06x	1.23x	5.66x	11.06%	858M
Average	16.47x	1.43x	8.97x	4.71%	17.13B
Weighted average by Cap.	23.06x	1.78x	13.85x	2.76%