The Discounted Cash Flow (DCF) valuation of Adyen NV (ADYEN.AS) is 1,383.78 EUR. With the latest stock price at 1,621.80 EUR, the upside of Adyen NV based on DCF is -14.7%.
Based on the latest price of 1,621.80 EUR and our DCF valuation, Adyen NV (ADYEN.AS) is a sell. selling ADYEN.AS stocks now will result in a potential gain of 14.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.5% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 937.90 - 4,502.19 | 1,383.78 |
| Upside | -42.2% - 177.6% | -14.7% |