ADS.DE
Adidas AG
Price:  
199.60 
EUR
Volume:  
582,494.00
Germany | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADS.DE Intrinsic Value

-42.50 %
Upside

What is the intrinsic value of ADS.DE?

As of 2025-06-29, the Intrinsic Value of Adidas AG (ADS.DE) is 114.81 EUR. This ADS.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 199.60 EUR, the upside of Adidas AG is -42.50%.

The range of the Intrinsic Value is 82.60 - 179.68 EUR

Is ADS.DE undervalued or overvalued?

Based on its market price of 199.60 EUR and our intrinsic valuation, Adidas AG (ADS.DE) is overvalued by 42.50%.

199.60 EUR
Stock Price
114.81 EUR
Intrinsic Value
Intrinsic Value Details

ADS.DE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.60 - 179.68 114.81 -42.5%
DCF (Growth 10y) 109.77 - 220.91 146.94 -26.4%
DCF (EBITDA 5y) 89.01 - 141.11 118.98 -40.4%
DCF (EBITDA 10y) 115.13 - 180.64 150.20 -24.7%
Fair Value 141.53 - 141.53 141.53 -29.09%
P/E 109.41 - 201.42 143.20 -28.3%
EV/EBITDA 78.43 - 135.07 104.24 -47.8%
EPV 47.10 - 68.31 57.70 -71.1%
DDM - Stable 43.42 - 108.90 76.16 -61.8%
DDM - Multi 75.19 - 148.94 100.18 -49.8%

ADS.DE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 35,928.00
Beta 1.15
Outstanding shares (mil) 180.00
Enterprise Value (mil) 40,065.00
Market risk premium 5.10%
Cost of Equity 8.90%
Cost of Debt 4.25%
WACC 8.12%