Relative Value

The Relative Value of one 1N8 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1 425.8 EUR, Adyen NV is hidden .

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.

1N8 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
5
Median 3Y
18.4
Median 5Y
16.1
Industry
2.4
Forward
17.8
vs History
85
vs Industry
12
Median 3Y
51.8
Median 5Y
72.8
Industry
22.3
Forward
39.8
vs History
93
vs Industry
21
Median 3Y
20.3
Median 5Y
24.4
Industry
16
vs History
93
vs Industry
21
Median 3Y
21.7
Median 5Y
25.7
Industry
20.9
vs History
88
vs Industry
10
Median 3Y
11.7
Median 5Y
17
Industry
3
vs History
50
vs Industry
6
Median 3Y
13.4
Median 5Y
13.4
Industry
2.4
Forward
12.8
vs History
85
vs Industry
12
Median 3Y
17.9
Median 5Y
26.1
Industry
4.9
vs History
88
vs Industry
13
Median 3Y
37.9
Median 5Y
48.9
Industry
12.2
Forward
24.3
vs History
88
vs Industry
12
Median 3Y
42.6
Median 5Y
55
Industry
15.9
Forward
27.4
vs History
93
vs Industry
25
Median 3Y
16.4
Median 5Y
20.1
Industry
14.7
vs History
93
vs Industry
23
Median 3Y
17.5
Median 5Y
21.2
Industry
17.4
vs History
77
vs Industry
2
Median 3Y
27.2
Median 5Y
36.6
Industry
2.4

Multiples Across Competitors

1N8 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
F:1N8
43.7B EUR 17.8 43.9 28.2 31.5
US
Visa Inc
NYSE:V
629.5B USD 15.7 31.7 22.7 23.7
US
Mastercard Inc
NYSE:MA
490.5B USD 15.6 34.4 25.3 26.8
US
Automatic Data Processing Inc
NASDAQ:ADP
104.1B USD 5 25.2 17.4 19.2
US
PayPal Holdings Inc
NASDAQ:PYPL
53.2B USD 1.6 10.8 7.4 8.5
US
Paychex Inc
NASDAQ:PAYX
39.4B USD 6.5 24.7 15.4 17.7
US
Fidelity National Information Services Inc
NYSE:FIS
33.3B USD 3.2 219.3 11.9 24.3
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
27.5B EUR 4.3 20.4 12.3 15.7
US
Broadridge Financial Solutions Inc
NYSE:BR
25.8B USD 3.7 27.9 18 22.8
US
Affirm Holdings Inc
NASDAQ:AFRM
25.1B USD 7.2 107.6 40 58.1