As of 2026-06-21, the Intrinsic Value of Adyen NV (ADYEN.AS) is 1,106.15 EUR. This ADYEN.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 903.80 EUR, the upside of Adyen NV is 22.40%.
The range of the Intrinsic Value is 855.86 - 1,905.31 EUR
Based on its market price of 903.80 EUR and our intrinsic valuation, Adyen NV (ADYEN.AS) is undervalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 855.86 - 1,905.31 | 1,106.15 | 22.4% |
| DCF (Growth 10y) | 967.18 - 2,137.28 | 1,248.35 | 38.1% |
| DCF (EBITDA 5y) | 715.32 - 846.77 | 777.27 | -14.0% |
| DCF (EBITDA 10y) | 830.47 - 1,015.69 | 915.12 | 1.3% |
| Fair Value | 841.94 - 841.94 | 841.94 | -6.84% |
| P/E | 661.62 - 953.08 | 811.77 | -10.2% |
| EV/EBITDA | 596.62 - 892.25 | 727.60 | -19.5% |
| EPV | 635.73 - 751.87 | 693.80 | -23.2% |
| DDM - Stable | 381.52 - 1,553.32 | 967.42 | 7.0% |
| DDM - Multi | 565.14 - 1,818.20 | 865.88 | -4.2% |
| Market Cap (mil) | 28,514.89 |
| Beta | 1.71 |
| Outstanding shares (mil) | 31.55 |
| Enterprise Value (mil) | 18,158.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.07% |
| Cost of Debt | 6.31% |
| WACC | 7.05% |