Adidas AG
XBER:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XBER:ADS
Watchlist
Price: 167.7 EUR Market Closed
Market Cap: 31.3B EUR

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is hidden EUR. Compared to the current market price of 167.7 EUR, Adidas AG is hidden .

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.

ADS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ADS 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
XBER:ADS
27.4B EUR 1.1 22.3 9.5 15.2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
295.5B EUR 3.6 26.9 12.2 17.7
FR
Hermes International SCA
PAR:RMS
223.4B EUR 14.3 50.2 29.1 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
124B EUR 4.6 52.2 19.6 37.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
93.2B CHF 4.5 24.2 22.1 22.1
FR
Christian Dior SE
PAR:CDI
99.5B EUR 1.2 21.9 4.6 6.7
FR
Kering SA
PAR:KER
34.3B EUR 2.2 47.3 12 26.7
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.2 86.1 53.8 60.2
CN
ANTA Sports Products Ltd
HKEX:2020
217.6B HKD 2.6 13.2 9.5 9.5
US
Tapestry Inc
NYSE:TPR
26.6B USD 3.7 98.2 17.6 19.6
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
XBER:ADS
Average P/E: 44.2
22.3
44%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
26.9
3%
9
FR
Hermes International SCA
PAR:RMS
50.2
8%
6.3
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
52.2
22%
2.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
24.2
17%
1.4
FR
Christian Dior SE
PAR:CDI
21.9
N/A N/A
FR
Kering SA
PAR:KER
47.3
8%
5.9
IN
Titan Company Ltd
NSE:TITAN
86.1
29%
3
CN
ANTA Sports Products Ltd
HKEX:2020
13.2
3%
4.4
US
Tapestry Inc
NYSE:TPR
98.2
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
XBER:ADS
Average EV/EBITDA: 19
9.5
21%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.2
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.1
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.6
10%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.6
N/A N/A
FR
Kering SA
PAR:KER
12
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.8
25%
2.2
CN
ANTA Sports Products Ltd
HKEX:2020
9.5
8%
1.2
US
Tapestry Inc
NYSE:TPR
17.6
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
XBER:ADS
Average EV/EBIT: 24.8
15.2
35%
0.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.7
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
37.2
18%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.1
10%
2.2
FR
Christian Dior SE
PAR:CDI
6.7
N/A N/A
FR
Kering SA
PAR:KER
26.7
1%
26.7
IN
Titan Company Ltd
NSE:TITAN
60.2
26%
2.3
CN
ANTA Sports Products Ltd
HKEX:2020
9.5
11%
0.9
US
Tapestry Inc
NYSE:TPR
19.6
8%
2.4