Adidas AG banner

DCF Value

The DCF Value for Adidas AG (ADS) under the Base Case is 205.32 EUR. Compared with the current market price of 168.7 EUR, the stock appears Undervalued by 18% .

Key assumptions
ADS DCF Value
Base Case
€205.32
Undervaluation 18%
DCF Value
Price €168.7
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time