Adidas AG
MIL:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
MIL:ADS
Watchlist
Price: 188.18 EUR 0.92% Market Closed
Market Cap: 33.6B EUR

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is hidden EUR. Compared to the current market price of 188.18 EUR, Adidas AG 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.

ADS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ADS Competitors Multiples
Adidas AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Adidas AG
MIL:ADS
28.5B EUR 1.2 23.4 9.9 15.9
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
302.2B EUR 3.6 27.5 12.5 18.1
FR
Hermes International SCA
PAR:RMS
229.6B EUR 14.6 51.2 29.9 34.2
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
125B EUR 4.6 52.5 19.8 37.6
FR
Christian Dior SE
PAR:CDI
102.1B EUR 1.2 22.4 4.7 6.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
94.9B CHF 4.6 24.8 22.7 22.7
FR
Kering SA
PAR:KER
35.4B EUR 2.2 48.6 12.3 27.3
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.5 90.2 56.1 62.7
CN
ANTA Sports Products Ltd
HKEX:2020
230.3B HKD 2.7 13.8 10 10
US
Tapestry Inc
NYSE:TPR
26.9B USD 3.7 99.1 17.8 19.7
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
MIL:ADS
Average P/E: 45.4
23.4
44%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
27.5
3%
9.2
FR
Hermes International SCA
PAR:RMS
51.2
8%
6.4
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
52.5
22%
2.4
FR
Christian Dior SE
PAR:CDI
22.4
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
24.8
17%
1.5
FR
Kering SA
PAR:KER
48.6
8%
6.1
IN
Titan Company Ltd
NSE:TITAN
90.2
29%
3.1
CN
ANTA Sports Products Ltd
HKEX:2020
13.8
3%
4.6
US
Tapestry Inc
NYSE:TPR
99.1
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
MIL:ADS
Average EV/EBITDA: 19.6
9.9
21%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.5
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.9
7%
4.3
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.8
10%
2
FR
Christian Dior SE
PAR:CDI
4.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.7
8%
2.8
FR
Kering SA
PAR:KER
12.3
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
56.1
25%
2.2
CN
ANTA Sports Products Ltd
HKEX:2020
10
8%
1.2
US
Tapestry Inc
NYSE:TPR
17.8
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
MIL:ADS
Average EV/EBIT: 25.5
15.9
35%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.1
4%
4.5
FR
Hermes International SCA
PAR:RMS
34.2
7%
4.9
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
37.6
18%
2.1
FR
Christian Dior SE
PAR:CDI
6.9
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.7
10%
2.3
FR
Kering SA
PAR:KER
27.3
1%
27.3
IN
Titan Company Ltd
NSE:TITAN
62.7
26%
2.4
CN
ANTA Sports Products Ltd
HKEX:2020
10
11%
0.9
US
Tapestry Inc
NYSE:TPR
19.7
8%
2.5