Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 153 EUR 2.68%
Market Cap: €27.5B
Write Note Create Alert Ask AI

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is 224.47 EUR. Compared to the current market price of 153 EUR, Adidas AG is Undervalued by 32%.

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
Base Case
224.47 EUR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

ADS Competitors Multiples
Adidas AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Adidas AG
XETRA:ADS
27B EUR 1.1 22.6 9.5 15.3
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
263.9B EUR 3.2 24.2 11.1 16
FR
Hermes International SCA
PAR:RMS
210.7B EUR 13.6 47.6 27.8 31.7
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
119.3B EUR 4.4 50.4 19.1 36.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
89.2B CHF 4.5 23.9 20.3 20.3
FR
Christian Dior SE
PAR:CDI
90.2B EUR 1.1 20.1 4.3 6.3
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.4 89.5 55.4 62
FR
Kering SA
PAR:KER
31.9B EUR 2 44.1 11.5 25.6
CN
ANTA Sports Products Ltd
HKEX:2020
222.9B HKD 2.6 13.3 10.7 10.7
US
Tapestry Inc
NYSE:TPR
26.5B USD 3.6 96.4 17.3 19.2
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
XETRA:ADS
Average P/E: 43.2
22.6
44%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
24.2
19%
1.3
FR
Hermes International SCA
PAR:RMS
47.6
8%
6
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
50.4
22%
2.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.9
17%
1.4
FR
Christian Dior SE
PAR:CDI
20.1
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
89.5
29%
3.1
FR
Kering SA
PAR:KER
44.1
9%
4.9
CN
ANTA Sports Products Ltd
HKEX:2020
13.3
3%
4.4
US
Tapestry Inc
NYSE:TPR
96.4
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
XETRA:ADS
Average EV/EBITDA: 18.7
9.5
21%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
11.1
7%
1.6
FR
Hermes International SCA
PAR:RMS
27.8
7%
4
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.1
10%
1.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
20.3
8%
2.5
FR
Christian Dior SE
PAR:CDI
4.3
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
55.4
25%
2.2
FR
Kering SA
PAR:KER
11.5
-1%
N/A
CN
ANTA Sports Products Ltd
HKEX:2020
10.7
8%
1.3
US
Tapestry Inc
NYSE:TPR
17.3
9%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
XETRA:ADS
Average EV/EBIT: 24.3
15.3
35%
0.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
16
7%
2.3
FR
Hermes International SCA
PAR:RMS
31.7
7%
4.5
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
36.2
18%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
20.3
10%
2
FR
Christian Dior SE
PAR:CDI
6.3
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
62
26%
2.4
FR
Kering SA
PAR:KER
25.6
1%
25.6
CN
ANTA Sports Products Ltd
HKEX:2020
10.7
11%
1
US
Tapestry Inc
NYSE:TPR
19.2
9%
2.1

See Also

Summary
ADS intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADS stock valuation using valuation multiples.
Wall Street Estimates
ADS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 314,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.