ADDDF Relative Valuation - Adidas AG

Watchlist Manager

Watchlist

Price: 155.24 USD Market Closed

Market Cap: $27.7B

A	Adidas AG OTC:ADDDF	DE
R	Ryanair Holdings PLC OTC:RYAOF	IE

Multiples-Based Value

The Multiples-Based Value for Adidas AG (ADDDF) under the Base Case is 365.3 USD. Compared with the current market price of 155.24 USD, the stock appears Undervalued by 58%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

ADDDF Multiples-Based Value

Base Case

Undervaluation 58%

Multiples-Based Value

Price $155.24

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE	Adidas AG OTC:ADDDF	24.5B USD	1	18.3	8.3	13
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	233.6B EUR	2.8	21.4	9.8	14.2
FR	Hermes International SCA PAR:RMS	175B EUR	10.9	38.7	22	25.1
KR	SBW KRX:102280	235.5T KRW	2 563.1	-117 637.1	-79 390.5	-58 109.2
FR	EssilorLuxottica SA PAR:EL	89.9B EUR	3.2	38.8	15.3	29.3
CH	Compagnie Financiere Richemont SA SIX:CFR	81.5B CHF	4.2	22.6	19	19
FR	Christian Dior SE PAR:CDI	81.2B EUR	1	18	3.9	5.8
IN	Titan Company Ltd NSE:TITAN	3.5T INR	4.8	75.4	47.3	52.2
FR	Kering SA PAR:KER	32.4B EUR	2.2	454.3	11.8	26.5
US	Tapestry Inc NYSE:TPR	29.3B USD	3.9	56	17.3	19
CN	ANTA Sports Products Ltd HKEX:2020	212.5B HKD	2.4	14.2	7.4	9.9

			Revenue Growth	P/S to Growth
DE	Adidas AG OTC:ADDDF	Average P/S: 236.3 1	8%	0.1
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	2.8	5%	0.6
FR	Hermes International SCA PAR:RMS	10.9	9%	1.2
KR	SBW KRX:102280	2 563.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	3.2	11%	0.3
CH	Compagnie Financiere Richemont SA SIX:CFR	4.2	7%	0.6
FR	Christian Dior SE PAR:CDI	1	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	4.8	21%	0.2
FR	Kering SA PAR:KER	2.2	6%	0.4
US	Tapestry Inc NYSE:TPR	3.9	7%	0.6
CN	ANTA Sports Products Ltd HKEX:2020	2.4	10%	0.2

			Earnings Growth	PEG
DE	Adidas AG OTC:ADDDF	Average P/E: 75.8 18.3	27%	0.7
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	21.4	12%	1.8
FR	Hermes International SCA PAR:RMS	38.7	12%	3.2
KR	SBW KRX:102280	Negative Multiple: -117 637.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	38.8	27%	1.4
CH	Compagnie Financiere Richemont SA SIX:CFR	22.6	17%	1.3
FR	Christian Dior SE PAR:CDI	18	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	75.4	32%	2.4
FR	Kering SA PAR:KER	454.3	188%	2.4
US	Tapestry Inc NYSE:TPR	56	107%	0.5
CN	ANTA Sports Products Ltd HKEX:2020	14.2	11%	1.3

			EBITDA Growth	EV/EBITDA to Growth
DE	Adidas AG OTC:ADDDF	Average EV/EBITDA: 16.2 8.3	17%	0.5
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	9.8	4%	2.5
FR	Hermes International SCA PAR:RMS	22	8%	2.7
KR	SBW KRX:102280	Negative Multiple: -79 390.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	15.3	13%	1.2
CH	Compagnie Financiere Richemont SA SIX:CFR	19	8%	2.4
FR	Christian Dior SE PAR:CDI	3.9	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	47.3	27%	1.8
FR	Kering SA PAR:KER	11.8	11%	1.1
US	Tapestry Inc NYSE:TPR	17.3	13%	1.3
CN	ANTA Sports Products Ltd HKEX:2020	7.4	11%	0.7

			EBIT Growth	EV/EBIT to Growth
DE	Adidas AG OTC:ADDDF	Average EV/EBIT: 21.4 13	17%	0.8
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	14.2	8%	1.8
FR	Hermes International SCA PAR:RMS	25.1	9%	2.8
KR	SBW KRX:102280	Negative Multiple: -58 109.2	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	29.3	23%	1.3
CH	Compagnie Financiere Richemont SA SIX:CFR	19	10%	1.9
FR	Christian Dior SE PAR:CDI	5.8	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	52.2	29%	1.8
FR	Kering SA PAR:KER	26.5	23%	1.2
US	Tapestry Inc NYSE:TPR	19	13%	1.5
CN	ANTA Sports Products Ltd HKEX:2020	9.9	7%	1.4

Adidas AG
OTC:ADDDF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ADDDF Competitors Multiples
Adidas AG Competitors

See Also

Company

Help

Tools

Stocks

Adidas AG OTC:ADDDF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

ADDDF Competitors Multiples Adidas AG Competitors

See Also

Company

Help

Tools

Stocks

Adidas AG
OTC:ADDDF

ADDDF Competitors Multiples
Adidas AG Competitors