The Discounted Cash Flow (DCF) valuation of Adyen NV (ADYEN.AS) is 1,388.67 EUR. With the latest stock price at 1,532.40 EUR, the upside of Adyen NV based on DCF is -9.4%.
Based on the latest price of 1,532.40 EUR and our DCF valuation, Adyen NV (ADYEN.AS) is a sell. selling ADYEN.AS stocks now will result in a potential gain of 9.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.8% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 899.01 - 8,460.75 | 1,388.67 |
| Upside | -41.3% - 452.1% | -9.4% |