ADYEN Intrinsic Valuation and Fundamental Analysis - Adyen NV - Alpha Spread

Adyen NV
AEX:ADYEN

Watchlist Manager
Adyen NV Logo
Adyen NV
AEX:ADYEN
Watchlist
Price: 1 302.4 EUR 3.51% Market Closed
Market Cap: 40.6B EUR
Have any thoughts about
Adyen NV?
Write Note

Intrinsic Value

The intrinsic value of one ADYEN stock under the Base Case scenario is 1 146.78 EUR. Compared to the current market price of 1 302.4 EUR, Adyen NV is Overvalued by 12%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ADYEN Intrinsic Value
1 146.78 EUR
Overvaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
How do you feel about ADYEN?
Bearish
Neutral
Bullish

Valuation Backtest
Adyen NV

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ADYEN based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Adyen NV

Provide an overview of the primary business activities
of Adyen NV.

What unique competitive advantages
does Adyen NV hold over its rivals?

What risks and challenges
does Adyen NV face in the near future?

Summarize the latest earnings call
of Adyen NV.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Adyen NV.

Provide P/S
for Adyen NV.

Provide P/E
for Adyen NV.

Provide P/OCF
for Adyen NV.

Provide P/FCFE
for Adyen NV.

Provide P/B
for Adyen NV.

Provide EV/S
for Adyen NV.

Provide EV/GP
for Adyen NV.

Provide EV/EBITDA
for Adyen NV.

Provide EV/EBIT
for Adyen NV.

Provide EV/OCF
for Adyen NV.

Provide EV/FCFF
for Adyen NV.

Provide EV/IC
for Adyen NV.

Show me price targets
for Adyen NV made by professional analysts.

What are the Revenue projections
for Adyen NV?

How accurate were the past Revenue estimates
for Adyen NV?

What are the Net Income projections
for Adyen NV?

How accurate were the past Net Income estimates
for Adyen NV?

What are the EPS projections
for Adyen NV?

How accurate were the past EPS estimates
for Adyen NV?

What are the EBIT projections
for Adyen NV?

How accurate were the past EBIT estimates
for Adyen NV?

Compare the revenue forecasts
for Adyen NV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Adyen NV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adyen NV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Adyen NV compared to its peers.

Compare the P/E ratios
of Adyen NV against its peers.

Discuss the investment returns and shareholder value creation
comparing Adyen NV with its peers.

Analyze the financial leverage
of Adyen NV compared to its main competitors.

Show all profitability ratios
for Adyen NV.

Provide ROE
for Adyen NV.

Provide ROA
for Adyen NV.

Provide ROIC
for Adyen NV.

Provide ROCE
for Adyen NV.

Provide Gross Margin
for Adyen NV.

Provide Operating Margin
for Adyen NV.

Provide Net Margin
for Adyen NV.

Provide FCF Margin
for Adyen NV.

Show all solvency ratios
for Adyen NV.

Provide D/E Ratio
for Adyen NV.

Provide D/A Ratio
for Adyen NV.

Provide Interest Coverage Ratio
for Adyen NV.

Provide Altman Z-Score Ratio
for Adyen NV.

Provide Quick Ratio
for Adyen NV.

Provide Current Ratio
for Adyen NV.

Provide Cash Ratio
for Adyen NV.

What is the historical Revenue growth
over the last 5 years for Adyen NV?

What is the historical Net Income growth
over the last 5 years for Adyen NV?

What is the current Free Cash Flow
of Adyen NV?

Discuss the annual earnings per share (EPS)
trend over the past five years for Adyen NV.

Business Breakdown

Adyen NV is a leading global payment processor that has made a name for itself by simplifying the payment landscape for businesses around the world. Founded in 2006 in the Netherlands, Adyen offers a unified platform that allows companies to accept payments in various formats, whether online, in-store, or via mobile devices. What sets Adyen apart is its ability to provide a seamless experience for both merchants and consumers, integrating payment processing with data analytics to optimize transactions and enhance security. As more businesses seek to navigate the ever-evolving digital economy, Adyen stands out as a partner capable of supporting growth and innovation, managing everything from...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Adyen NV

Current Assets 9.6B
Cash & Short-Term Investments 8.6B
Receivables 708.5m
Other Current Assets 193.5m
Non-Current Assets 529.4m
Long-Term Investments 15.3m
PP&E 387m
Intangibles 8.7m
Other Non-Current Assets 118.5m
Current Liabilities 6.3B
Accounts Payable 186.6m
Other Current Liabilities 6.1B
Non-Current Liabilities 185.4m
Long-Term Debt 179.8m
Other Non-Current Liabilities 5.6m
Efficiency

Earnings Waterfall
Adyen NV

Revenue
2B EUR
Cost of Revenue
-241.1m EUR
Gross Profit
1.8B EUR
Operating Expenses
-1B EUR
Operating Income
749.8m EUR
Other Expenses
75.9m EUR
Net Income
825.8m EUR

Free Cash Flow Analysis
Adyen NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company reported a 46% year-on-year increase in process volume to EUR 297.8 billion, driven by a 51% rise in digital volumes and a 30% growth in Unified Commerce. Net revenue increased by 21% to EUR 438 million. The company expects annual net revenue growth in the low to high 20s percentage through 2026, with the low end expected in 2024. North America remains the fastest-growing region, and the company continues to expand its team, with a 15% increase in employees year-on-year, aiming for a more gradual hiring pace moving forward.

What is Earnings Call?
Fundamental Scores

ADYEN Profitability Score
Profitability Due Diligence

Adyen NV's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Exceptional 3-Year Average ROE
Exceptional ROIC
67/100
Profitability
Score

Adyen NV's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

ADYEN Solvency Score
Solvency Due Diligence

Adyen NV's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

81/100
Solvency
Score

Adyen NV's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADYEN Price Targets Summary
Adyen NV

Wall Street analysts forecast ADYEN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ADYEN is 1 633.57 EUR with a low forecast of 1 075.65 EUR and a high forecast of 2 047.5 EUR.

Lowest
Price Target
1 075.65 EUR
17% Downside
Average
Price Target
1 633.57 EUR
25% Upside
Highest
Price Target
2 047.5 EUR
57% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ADYEN?

Click here to dive deeper.

Shareholder Yield

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?

Shareholder Yield
Want to learn more about ADYEN dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

ADYEN Price
Adyen NV

1M 1M
+20%
6M 6M
-12%
1Y 1Y
+81%
3Y 3Y
-51%
5Y 5Y
+100%
10Y 10Y
+186%
Annual Price Range
1 302.4
52w Low
630.8
52w High
1 570
Price Metrics
Average Annual Return 36.63%
Standard Deviation of Annual Returns 81.75%
Max Drawdown -77%
Shares Statistics
Market Capitalization 40.4B EUR
Shares Outstanding 31 157 000
Percentage of Shares Shorted
N/A

Competitive Landscape

ADYEN News

Other Videos

Profile

Adyen NV Logo
Adyen NV

Country

Netherlands

Industry

Technology

Market Cap

40.4B EUR

Dividend Yield

0%

Description

Adyen NV engages in the provision of payments platform business. The company is headquartered in Amsterdam, Noord-Holland and currently employs 2,180 full-time employees. The company went IPO on 2018-06-13. The company operates an online platform enabling merchants to accept payments internationally and from all sales channels, such as online shops, mobile payments from applications and Websites, and POS, such as countertops, mobile terminals, tablets and cash registers, among others. The platform covers the entire payment chain, including technical, contractual, reconciliation and settlement processes. The platform is available in the form of ready-to-use payment pages (HPP), application programming interface (API), and client-side encryption solution (EE). The Company’s customers include Mango, KLM, Netflix, Superdry, Uber, Groupon and Crocs, among others. The company has offices in the Netherlands, the United Kingdom, France, Germany, Belgium, Brazil, China, Australia, Mexico, Singapore, Spain, Sweden and the United States.

Contact

NOORD-HOLLAND
Amsterdam
Simon Carmiggeltstraat 6-50
+31202401680.0
www.adyen.com

IPO

2018-06-13

Employees

2 180

Officers

See Also

Discover More
What is the Intrinsic Value of one ADYEN stock?

The intrinsic value of one ADYEN stock under the Base Case scenario is 1 146.78 EUR.

Is ADYEN stock undervalued or overvalued?

Compared to the current market price of 1 302.4 EUR, Adyen NV is Overvalued by 12%.

Back to Top