Adyen NV
AEX:ADYEN

Watchlist Manager
Adyen NV Logo
Adyen NV
AEX:ADYEN
Watchlist
Price: 1 705.2 EUR 1.33% Market Closed
Market Cap: 53.7B EUR

Relative Value

The Relative Value of one ADYEN stock under the Base Case scenario is 1 101.27 EUR. Compared to the current market price of 1 705.2 EUR, Adyen NV is Overvalued by 35%.

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
1 101.27 EUR
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
5
Median 3Y
8.8
Median 5Y
14.3
Industry
2.4
Forward
21.3
vs History
71
vs Industry
12
Median 3Y
59.5
Median 5Y
85.1
Industry
22.5
Forward
45.5
vs History
41
vs Industry
21
Median 3Y
22.3
Median 5Y
27.6
Industry
17
vs History
41
vs Industry
21
Median 3Y
23.9
Median 5Y
29.8
Industry
21.4
vs History
69
vs Industry
10
Median 3Y
13
Median 5Y
20.7
Industry
2.9
vs History
6
vs Industry
6
Median 3Y
7.7
Median 5Y
13.3
Industry
2.4
Forward
17.5
vs History
69
vs Industry
12
Median 3Y
22.6
Median 5Y
32.6
Industry
4.9
vs History
69
vs Industry
13
Median 3Y
45
Median 5Y
57.2
Industry
12.6
Forward
33.3
vs History
69
vs Industry
12
Median 3Y
50.3
Median 5Y
61.5
Industry
16.3
Forward
36.4
vs History
46
vs Industry
25
Median 3Y
18.7
Median 5Y
23.3
Industry
15.4
vs History
46
vs Industry
23
Median 3Y
19.9
Median 5Y
24.8
Industry
18.7
vs History
66
vs Industry
2
Median 3Y
33.4
Median 5Y
39.4
Industry
2.4

Multiples Across Competitors

ADYEN Competitors Multiples
Adyen NV Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Adyen NV
AEX:ADYEN
53.7B EUR 23.8 58 43.9 49
US
Visa Inc
NYSE:V
785B USD 20.9 40 30.1 31.5
US
Mastercard Inc
NYSE:MA
531.6B USD 18.3 40.5 30.1 31.8
US
Automatic Data Processing Inc
NASDAQ:ADP
132.5B USD 6.6 33.2 22.8 25.2
US
Fiserv Inc
NYSE:FI
91.8B USD 4.4 28.3 12.8 19.4
US
PayPal Holdings Inc
NASDAQ:PYPL
71.3B USD 2.2 15.7 10.2 12
US
Paychex Inc
NASDAQ:PAYX
57.4B USD 10.6 33 22.8 24.5
US
Fidelity National Information Services Inc
NYSE:FIS
42.4B USD 4.1 52.7 14.5 29.2
ES
Amadeus IT Group SA
MAD:AMS
32.5B EUR 5.3 25.9 14.3 20.3
US
Broadridge Financial Solutions Inc
NYSE:BR
28.7B USD 4.2 36.4 21.8 28.1
US
Toast Inc
NYSE:TOST
24.8B USD 4.7 156.2 130.3 186.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
Adyen NV
AEX:ADYEN
Average EV/EBITDA: 32.2
43.9
31%
1.4
US
Visa Inc
NYSE:V
30.1
11%
2.7
US
Mastercard Inc
NYSE:MA
30.1
15%
2
US
Automatic Data Processing Inc
NASDAQ:ADP
22.8
7%
3.3
US
F
Fiserv Inc
NYSE:FI
12.8
12%
1.1
US
PayPal Holdings Inc
NASDAQ:PYPL
10.2
7%
1.5
US
Paychex Inc
NASDAQ:PAYX
22.8
7%
3.3
US
Fidelity National Information Services Inc
NYSE:FIS
14.5
12%
1.2
ES
Amadeus IT Group SA
MAD:AMS
14.3
9%
1.6
US
Broadridge Financial Solutions Inc
NYSE:BR
21.8
14%
1.6
US
Toast Inc
NYSE:TOST
130.3
115%
1.1