Adidas AG
OTC:ADDYY

Watchlist Manager
Adidas AG Logo
Adidas AG
OTC:ADDYY
Watchlist
Price: 88.92 USD -1.67% Market Closed
Market Cap: $31.8B

Relative Value

The Relative Value of one ADDYY stock under the Base Case scenario is 173.55 USD. Compared to the current market price of 88.92 USD, Adidas AG is Undervalued by 49%.

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.

ADDYY Relative Value
Base Case
173.55 USD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ADDYY 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
OTC:ADDYY
25.7B USD 1 21.1 9 14.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
293.4B EUR 3.5 26.7 12.1 17.6
FR
Hermes International SCA
PAR:RMS
223.3B EUR 14.3 49.9 29 33.2
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
122.3B EUR 4.5 51.3 19.4 36.8
FR
Christian Dior SE
PAR:CDI
99.1B EUR 1.2 21.7 4.6 6.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
91.1B CHF 4.5 23.9 22.2 22.2
FR
Kering SA
PAR:KER
33.8B EUR 2.1 46.4 11.9 26.5
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.3 86.6 53.8 60.2
CN
ANTA Sports Products Ltd
HKEX:2020
216.3B HKD 2.6 13 9.4 9.4
US
Tapestry Inc
NYSE:TPR
26.7B USD 3.7 98.4 17.7 19.6
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
OTC:ADDYY
Average P/E: 43.9
21.1
44%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
26.7
4%
6.7
FR
Hermes International SCA
PAR:RMS
49.9
8%
6.2
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
51.3
22%
2.3
FR
Christian Dior SE
PAR:CDI
21.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.9
17%
1.4
FR
Kering SA
PAR:KER
46.4
9%
5.2
IN
Titan Company Ltd
NSE:TITAN
86.6
29%
3
CN
ANTA Sports Products Ltd
HKEX:2020
13
3%
4.3
US
Tapestry Inc
NYSE:TPR
98.4
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
OTC:ADDYY
Average EV/EBITDA: 18.9
9
21%
0.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.1
0%
N/A
FR
Hermes International SCA
PAR:RMS
29
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.4
10%
1.9
FR
Christian Dior SE
PAR:CDI
4.6
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
8%
2.8
FR
Kering SA
PAR:KER
11.9
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.8
25%
2.2
CN
ANTA Sports Products Ltd
HKEX:2020
9.4
8%
1.2
US
Tapestry Inc
NYSE:TPR
17.7
9%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
OTC:ADDYY
Average EV/EBIT: 24.7
14.4
35%
0.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.6
4%
4.4
FR
Hermes International SCA
PAR:RMS
33.2
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
36.8
18%
2
FR
Christian Dior SE
PAR:CDI
6.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
10%
2.2
FR
Kering SA
PAR:KER
26.5
1%
26.5
IN
Titan Company Ltd
NSE:TITAN
60.2
26%
2.3
CN
ANTA Sports Products Ltd
HKEX:2020
9.4
11%
0.9
US
Tapestry Inc
NYSE:TPR
19.6
9%
2.2