|
Real-time Estimate
Tradegate
06:40:04 09/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 147.45 EUR | -5.12% |
|
0.00% | - |
| 05/09 | Frankfurt Stocks Close: Dax Shrugs Off Strong US Jobs Data | DP |
| 03/09 | Jersey surprise for Klopp's international kickoff | DP |
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 | 25,723 | - | - |
| Change | - | -49.23% | 33.52% | 28.58% | -28.61% | -14.78% | - | - |
| Enterprise Value (EV) 1 | 47,179 | 27,302 | 34,430 | 45,412 | 34,121 | 29,648 | 29,474 | 29,242 |
| Change | - | -42.13% | 26.11% | 31.9% | -24.86% | -13.11% | -0.59% | -0.79% |
| P/E | 23.2x | 38.2x | -438x | 55.3x | 22.5x | 15.4x | 12.6x | 10.7x |
| PBR | 6.54x | 4.56x | 7.18x | 7.72x | 5.23x | 4.16x | 3.57x | 3.26x |
| PEG | - | -0.6x | 4x | -0x | 0.3x | 0.6x | 0.6x | 0.6x |
| Capitalization / Revenue | 2.28x | 1.09x | 1.53x | 1.79x | 1.22x | 0.95x | 0.89x | 0.83x |
| EV / Revenue | 2.22x | 1.21x | 1.61x | 1.92x | 1.38x | 1.1x | 1.02x | 0.94x |
| EV / EBITDA | 15x | 13.4x | 23.3x | 17.8x | 10.6x | 8.2x | 7.18x | 6.51x |
| EV / EBIT | 23.8x | 40.8x | 128x | 34x | 16.6x | 11.8x | 10.1x | 8.95x |
| EV / FCF | 18.7x | -22.1x | 16.2x | 19.2x | 87.9x | 13.6x | 12.1x | 10.7x |
| FCF Yield | 5.35% | -4.53% | 6.17% | 5.22% | 1.14% | 7.36% | 8.26% | 9.38% |
| Dividend per Share 2 | 3.3 | 0.7 | 0.7 | 2 | 2.8 | 3.626 | 4.396 | 5.061 |
| Rate of return | 1.3% | 0.55% | 0.38% | 0.84% | 1.66% | 2.45% | 2.97% | 3.42% |
| EPS 2 | 10.9 | 3.34 | -0.42 | 4.28 | 7.51 | 9.6 | 11.69 | 13.8 |
| Distribution rate | 30.3% | 21% | -167% | 46.7% | 37.3% | 37.8% | 37.6% | 36.7% |
| Net sales 1 | 21,234 | 22,511 | 21,427 | 23,683 | 24,811 | 26,935 | 28,930 | 31,116 |
| EBITDA 1 | 3,135 | 2,044 | 1,480 | 2,545 | 3,210 | 3,617 | 4,108 | 4,493 |
| EBIT 1 | 1,986 | 669 | 268 | 1,337 | 2,056 | 2,506 | 2,912 | 3,268 |
| Net income 1 | 2,116 | 612 | -75 | 764 | 1,340 | 1,625 | 1,981 | 2,273 |
| Net Debt 1 | -1,333 | 2,675 | 1,548 | 3,132 | 3,937 | 3,925 | 3,751 | 3,519 |
| Reference price 2 | 253.20 | 127.46 | 184.16 | 236.80 | 169.05 | 147.85 | 147.85 | 147.85 |
| Nbr of stocks (in thousands) | 191,595 | 193,215 | 178,549 | 178,549 | 178,549 | 173,979 | - | - |
| Announcement Date | 9/3/22 | 8/3/23 | 31/1/24 | 4/3/25 | 3/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.29x | 1.28x | 15.07x | 4.25% | 56.52B | |
| 15.4x | 1.09x | 8.2x | 2.45% | 29.92B | |
| 22.41x | 2.71x | 12.46x | 1.09% | 18.61B | |
| 18.24x | 1.75x | 8.74x | -.--% | 9.11B | |
| 16.42x | 0.87x | 8.13x | 5.04% | 2.25B | |
| 5.72x | 0.35x | 2.05x | 7.65% | 1.26B | |
| 7.27x | 0.36x | 2.35x | 7.35% | 1.23B | |
| 6.62x | 1.18x | 5.45x | 11.78% | 808M | |
| Average | 14.30x | 1.20x | 7.81x | 4.95% | 14.96B | |
| Weighted average by Cap. | 19.73x | 1.46x | 12.00x | 3.12% |
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
- ADS Stock
- Valuation adidas AG
Select your edition
All financial news and data tailored to specific country editions
