The Discounted Cash Flow (DCF) valuation of Adidas AG (ADS.DE) is 117.99 EUR. With the latest stock price at 166.55 EUR, the upside of Adidas AG based on DCF is -29.2%.
Based on the latest price of 166.55 EUR and our DCF valuation, Adidas AG (ADS.DE) is a sell. selling ADS.DE stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.1% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 84.03 - 188.38 | 117.99 |
| Upside | -49.5% - 13.1% | -29.2% |