Adidas AG
OTC:ADDYY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Vestum AB (publ)
STO:VESTUM
|
SE |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (35.1), the stock would be worth $218.2 (162% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 13.4 | $83.33 |
0%
|
| 3-Year Average | 35.1 | $218.2 |
+162%
|
| 5-Year Average | 26.1 | $162.21 |
+95%
|
| Industry Average | 10.5 | $65.43 |
-21%
|
| Country Average | 15.5 | $96.61 |
+16%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$27.7B
|
/ |
Jan 2026
€2.1B
|
= |
|
|
$27.7B
|
/ |
Dec 2026
€2.5B
|
= |
|
|
$27.7B
|
/ |
Dec 2027
€3B
|
= |
|
|
$27.7B
|
/ |
Dec 2028
€3.3B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
Adidas AG
OTC:ADDYY
|
25.3B USD | 13.4 | 18.9 | |
| FR |
|
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
235.4B EUR | 14.4 | 21.6 | |
| FR |
|
Hermes International SCA
PAR:RMS
|
172.5B EUR | 24.2 | 38.1 | |
| KR |
|
SBW
KRX:102280
|
235.5T KRW | -58 109.2 | -117 637.1 | |
| CH |
|
Compagnie Financiere Richemont SA
SIX:CFR
|
91.6B CHF | 20.2 | 24 | |
| FR |
|
EssilorLuxottica SA
PAR:EL
|
93.3B EUR | 30.4 | 40.3 | |
| FR |
|
Christian Dior SE
PAR:CDI
|
81B EUR | 5.9 | 17.9 | |
| IN |
|
Titan Company Ltd
NSE:TITAN
|
4T INR | 57.1 | 82.9 | |
| FR |
|
Kering SA
PAR:KER
|
29.2B EUR | 24.6 | 409.6 | |
| CN |
|
ANTA Sports Products Ltd
HKEX:2020
|
240.8B HKD | 10.3 | 15.1 | |
| US |
|
Tapestry Inc
NYSE:TPR
|
29.6B USD | 19.2 | 56.7 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 10.6 |
| Median | 15.5 |
| 70th Percentile | 23.1 |
| Max | 672.9 |
Other Multiples
Adidas AG
Glance View
Adidas AG, a pillar of the global sportswear industry, traces its roots to the German town of Herzogenaurach in 1949, where it pioneered the fusion of sports and style. Its founder, Adolf Dassler, embarked on a mission to equip athletes with innovative footwear, a philosophy that still reverberates through the company's operations. Today, Adidas crafts its success on a reputation for high-performance athletic gear that stretches beyond the pitch and into the realms of running, training, and lifestyle. The company continuously harnesses cutting-edge technology and design, whether through its Boost midsole technology or the sleek silhouettes of its sneaker collaborations, which merge athletic function with street-ready aesthetics. These innovations position Adidas not only as a trusted outfit for athletes but as a venerated style icon, appealing to a broad demographic eager for both performance and prestige. Adidas's business architecture hinges on a strategic blend of direct-to-consumer sales, wholesale partnerships, and digital endeavors. This multifaceted approach ensures a robust global presence, with brick-and-mortar stores complemented by a streamlined e-commerce platform. In recent years, the company has intensified its focus on sustainability, launching eco-friendly products to meet the rising demand for greener options from conscientious consumers. Adidas nurtures strong alliances with influential sports teams, athletes, and celebrities, weaving these endorsements into the fabric of its marketing strategy. Revenue generation, thus, blooms from an intricate tapestry of product sales, brand loyalty cultivated through strategic advertising, and an expanding subscription service for exclusive releases. With these threads, Adidas deftly navigates the competitive landscape, ensuring its stripes remain synonymous with innovation and excellence in the sportswear arena.