Adidas AG banner

DCF Value

The DCF Value for Adidas AG (ADS) under the Base Case is 1 023.32 RON. Compared with the current market price of 840.8 RON, the stock appears Undervalued by 18% .

Key assumptions
ADS DCF Value
Base Case
1 023.32 RON
Undervaluation 18%
DCF Value
Price 840.8 RON
Explore More DCF Valuations

Reverse DCF

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