
Adyen NV
AEX:ADYEN

Intrinsic Value
The intrinsic value of one
ADYEN
stock under the Base Case scenario is
1 384.41
EUR.
Compared to the current market price of 1 336.6 EUR,
Adyen NV
is
Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adyen NV
Fundamental Analysis


Revenue & Expenses Breakdown
Adyen NV
Balance Sheet Decomposition
Adyen NV
Current Assets | 10.9B |
Cash & Short-Term Investments | 10B |
Receivables | 799.3m |
Other Current Assets | 99.8m |
Non-Current Assets | 537.1m |
Long-Term Investments | 9.5m |
PP&E | 408.1m |
Intangibles | 8.5m |
Other Non-Current Assets | 111m |
Free Cash Flow Analysis
Adyen NV
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Adyen NV
Revenue
|
2.3B
EUR
|
Cost of Revenue
|
-256.6m
EUR
|
Gross Profit
|
2B
EUR
|
Operating Expenses
|
-1.1B
EUR
|
Operating Income
|
897.8m
EUR
|
Other Expenses
|
27.4m
EUR
|
Net Income
|
925.2m
EUR
|
ADYEN Profitability Score
Profitability Due Diligence
Adyen NV's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Score
Adyen NV's profitability score is 72/100. The higher the profitability score, the more profitable the company is.
ADYEN Solvency Score
Solvency Due Diligence
Adyen NV's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Adyen NV's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADYEN Price Targets Summary
Adyen NV
According to Wall Street analysts, the average 1-year price target for
ADYEN
is 2 018.4 EUR
with a low forecast of 1 414 EUR and a high forecast of 2 415 EUR.
Dividends
Current shareholder yield for ADYEN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADYEN
stock under the Base Case scenario is
1 384.41
EUR.
Compared to the current market price of 1 336.6 EUR,
Adyen NV
is
Undervalued by 3%.