The Discounted Cash Flow (DCF) valuation of Adyen NV (ADYEN.AS) is 1,349.78 EUR. With the latest stock price at 1,448.40 EUR, the upside of Adyen NV based on DCF is -6.8%.
Based on the latest price of 1,448.40 EUR and our DCF valuation, Adyen NV (ADYEN.AS) is a sell. selling ADYEN.AS stocks now will result in a potential gain of 6.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.8% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 902.08 - 5,263.35 | 1,349.78 |
| Upside | -37.7% - 263.4% | -6.8% |