Adyen NV
AEX:ADYEN

Watchlist Manager
Adyen NV Logo
Adyen NV
AEX:ADYEN
Watchlist
Price: 1 349.4 EUR 1.41% Market Closed
Market Cap: 42.5B EUR

Relative Value

The Relative Value of one ADYEN stock under the Base Case scenario is 866.43 EUR. Compared to the current market price of 1 349.4 EUR, Adyen NV is Overvalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADYEN Relative Value
Base Case
866.43 EUR
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
5
Median 3Y
18.2
Median 5Y
15.9
Industry
2.4
Forward
17.3
vs History
92
vs Industry
12
Median 3Y
51.8
Median 5Y
73.7
Industry
22.4
Forward
38.7
vs History
98
vs Industry
21
Median 3Y
20.3
Median 5Y
24.5
Industry
16.1
vs History
98
vs Industry
21
Median 3Y
21.7
Median 5Y
25.9
Industry
20.7
vs History
93
vs Industry
10
Median 3Y
11.7
Median 5Y
18
Industry
3
vs History
60
vs Industry
6
Median 3Y
13.3
Median 5Y
13.6
Industry
2.4
Forward
12.3
vs History
93
vs Industry
12
Median 3Y
18.2
Median 5Y
28.7
Industry
4.8
vs History
93
vs Industry
13
Median 3Y
38.8
Median 5Y
52.4
Industry
12.2
Forward
23.4
vs History
93
vs Industry
12
Median 3Y
43.6
Median 5Y
56.8
Industry
15.9
Forward
26.4
vs History
98
vs Industry
25
Median 3Y
16.6
Median 5Y
20.5
Industry
14.7
vs History
98
vs Industry
23
Median 3Y
18.1
Median 5Y
21.7
Industry
17
vs History
85
vs Industry
2
Median 3Y
27.5
Median 5Y
37.5
Industry
2.4

Multiples Across Competitors

ADYEN Competitors Multiples
Adyen NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Adyen NV
AEX:ADYEN
42.5B EUR 17.3 42.7 27.2 30.4
US
Visa Inc
NYSE:V
636B USD 15.9 32 22.9 24
US
Mastercard Inc
NYSE:MA
491B USD 15.6 34.5 25.4 26.8
US
Automatic Data Processing Inc
NASDAQ:ADP
105.9B USD 5.1 25.6 17.7 19.6
US
PayPal Holdings Inc
NASDAQ:PYPL
58.6B USD 1.8 11.9 8.1 9.4
US
Paychex Inc
NASDAQ:PAYX
40.3B USD 7 25 16.4 18.4
US
Fidelity National Information Services Inc
NYSE:FIS
34.6B USD 3.3 227.6 12.3 25
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
26.6B EUR 4.1 19.7 12 15.3
US
Broadridge Financial Solutions Inc
NYSE:BR
27.1B USD 3.8 29.3 18.8 23.8
US
Affirm Holdings Inc
NASDAQ:AFRM
22.4B USD 6.5 96.3 36.7 53.2