As of 2025-05-08, the Intrinsic Value of Adecco Group AG (ADEN.SW) is 32.40 CHF. This ADEN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.72 CHF, the upside of Adecco Group AG is 56.30%.
The range of the Intrinsic Value is 14.74 - 119.63 CHF
Based on its market price of 20.72 CHF and our intrinsic valuation, Adecco Group AG (ADEN.SW) is undervalued by 56.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.74 - 119.63 | 32.40 | 56.3% |
| DCF (Growth 10y) | 11.81 - 90.70 | 25.22 | 21.7% |
| DCF (EBITDA 5y) | 3.20 - 12.08 | 6.10 | -70.6% |
| DCF (EBITDA 10y) | 6.41 - 16.57 | 9.87 | -52.4% |
| Fair Value | 42.02 - 42.02 | 42.02 | 102.81% |
| P/E | 19.57 - 24.30 | 21.91 | 5.7% |
| EV/EBITDA | 3.17 - 19.28 | 8.91 | -57.0% |
| EPV | 39.68 - 66.96 | 53.32 | 157.3% |
| DDM - Stable | 15.86 - 79.24 | 47.55 | 129.5% |
| DDM - Multi | 24.94 - 81.39 | 36.59 | 76.6% |
| Market Cap (mil) | 3,489.87 |
| Beta | 1.19 |
| Outstanding shares (mil) | 168.43 |
| Enterprise Value (mil) | 5,803.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.66% |
| Cost of Debt | 4.25% |
| WACC | 5.06% |