The Discounted Cash Flow (DCF) valuation of Adyen NV (ADYEN.AS) is 1,105.94 EUR. With the latest stock price at 817.40 EUR, the upside of Adyen NV based on DCF is 35.3%.
Based on the latest price of 817.40 EUR and our DCF valuation, Adyen NV (ADYEN.AS) is a buy. buying ADYEN.AS stocks now will result in a potential gain of 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 857.07 - 1,892.07 | 1,105.94 |
| Upside | 4.9% - 131.5% | 35.3% |