Adidas AG banner

DCF Value

The DCF Value for Adidas AG (ADS) under the Base Case is 198 EUR. Compared with the current market price of 158.25 EUR, the stock appears Undervalued by 20% .

Key assumptions
ADS DCF Value
Base Case
€198
Undervaluation 20%
DCF Value
Price €158.25
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time