Adyen NV
OTC:ADYEY

Watchlist Manager
Adyen NV Logo
Adyen NV
OTC:ADYEY
Watchlist
Price: 16.04 USD 0.69% Market Closed
Market Cap: 49.8B USD

Relative Value

The Relative Value of one ADYEY stock under the Base Case scenario is 9.84 USD. Compared to the current market price of 16.04 USD, Adyen NV is Overvalued by 39%.

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.

ADYEY Relative Value
Base Case
9.84 USD
Overvaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
5
Median 3Y
18.5
Median 5Y
15.9
Industry
2.4
Forward
18
vs History
87
vs Industry
12
Median 3Y
51.8
Median 5Y
73.7
Industry
22.3
Forward
40.2
vs History
95
vs Industry
21
Median 3Y
20.3
Median 5Y
24.5
Industry
16
vs History
95
vs Industry
21
Median 3Y
21.7
Median 5Y
25.9
Industry
20.6
vs History
90
vs Industry
10
Median 3Y
11.7
Median 5Y
18
Industry
2.9
vs History
52
vs Industry
6
Median 3Y
13.5
Median 5Y
13.6
Industry
2.4
Forward
13
vs History
87
vs Industry
12
Median 3Y
18.2
Median 5Y
28.7
Industry
4.9
vs History
90
vs Industry
13
Median 3Y
38.8
Median 5Y
52.4
Industry
12.2
Forward
24.6
vs History
90
vs Industry
12
Median 3Y
43.6
Median 5Y
56.8
Industry
15.8
Forward
27.8
vs History
95
vs Industry
25
Median 3Y
16.6
Median 5Y
20.5
Industry
14.6
vs History
95
vs Industry
23
Median 3Y
18.1
Median 5Y
21.7
Industry
17.1
vs History
79
vs Industry
2
Median 3Y
27.5
Median 5Y
37.5
Industry
2.4

Multiples Across Competitors

ADYEY Competitors Multiples
Adyen NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Adyen NV
OTC:ADYEY
44.1B USD 17.9 44.2 28.6 31.9
US
Visa Inc
NYSE:V
670.6B USD 16.8 33.8 24.2 25.3
US
Mastercard Inc
NYSE:MA
515B USD 16.4 36.1 26.6 28.1
US
Automatic Data Processing Inc
NASDAQ:ADP
104.4B USD 5 25.2 17.4 19.3
US
PayPal Holdings Inc
NASDAQ:PYPL
56.3B USD 1.7 11.4 7.8 9
US
Paychex Inc
NASDAQ:PAYX
40.4B USD 7 25 16.5 18.4
US
Fidelity National Information Services Inc
NYSE:FIS
34.3B USD 3.3 225.5 12.2 24.8
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
27.4B EUR 4.3 20.3 12.3 15.7
US
Broadridge Financial Solutions Inc
NYSE:BR
26.4B USD 3.7 28.5 18.4 23.2
US
Affirm Holdings Inc
NASDAQ:AFRM
25.2B USD 7.3 107.9 40.1 58.2