|
End-of-day quote
NEO Exchange
21/10/2026
|
5-day change | 1st Jan Change | ||
| 6.600 CAD | +0.92% |
|
+4.93% | -5.04% |
| 03:39pm | Adidas AG : Receives a Buy rating from DZ Bank | ZD |
| 02:43pm | Metzler Positive on Adidas' Preliminary Q3 Figures; Buy Rating Retained | MT |
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 | 27,967 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -7.34% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 31,972 | 31,813 | 31,582 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -6.3% | -0.5% | -0.73% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 17.1x | 13.8x | 11.7x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.56x | 3.97x | 3.63x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.7x | 0.6x | 0.7x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 1.03x | 0.96x | 0.9x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.18x | 1.1x | 1.01x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.71x | 7.69x | 6.94x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 12.7x | 11x | 9.78x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 17.1x | 13.6x | 12x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 5.84% | 7.34% | 8.3% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.532 | 4.301 | 5.07 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.2% | 2.68% | 3.15% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.406 | 11.64 | 13.68 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 37.5% | 36.9% | 37.1% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 27,028 | 28,996 | 31,173 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,669 | 4,139 | 4,549 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,508 | 2,884 | 3,230 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,617 | 1,971 | 2,246 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 4,004 | 3,846 | 3,615 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 160.75 | 160.75 | 160.75 |
| Nbr of stocks (in thousands) | 191,595 | 193,215 | 178,549 | 178,549 | 178,549 | 173,979 | - | - |
| Announcement Date | 3/9/22 A | 3/8/23 A | 1/31/24 A | 3/4/25 A | 3/3/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.05x | 1.35x | 18.47x | 4.38% | 55.74B | |
| 17.09x | 1.18x | 8.71x | 2.2% | 31.38B | |
| 26.38x | 3.09x | 14.08x | 0.93% | 20.68B | |
| 11.37x | 1.67x | 7.24x | -.--% | 11.64B | |
| 22.89x | 2.33x | 11.59x | -.--% | 11.44B | |
| 17.06x | 1.52x | 8.11x | 4.62% | 5.94B | |
| 16.14x | 2.56x | 8.38x | -.--% | 5.75B | |
| 9.05x | 1.61x | 6.58x | -.--% | 5.68B | |
| -17.51x | 0.77x | 16.81x | -.--% | 4.21B | |
| Average | 14.72x | 1.79x | 11.11x | 1.35% | 16.94B | |
| Weighted average by Cap. | 21.79x | 1.70x | 13.22x | 2.36% |
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
- ADI Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
