First Time Loading...

Adidas AG
XETRA:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XETRA:ADS
Watchlist
Price: 225.9 EUR 2.68% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

adidas AG engages in the design, distribution, and marketing of athletic and sporting lifestyle products. [ Read More ]

The intrinsic value of one ADS stock under the Base Case scenario is 232.32 EUR. Compared to the current market price of 225.9 EUR, Adidas AG is Undervalued by 3%.

Key Points:
ADS Intrinsic Value
Base Case
232.32 EUR
Undervaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Adidas AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ADS stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Adidas AG

Provide an overview of the primary business activities
of Adidas AG.

What unique competitive advantages
does Adidas AG hold over its rivals?

What risks and challenges
does Adidas AG face in the near future?

Summarize the latest earnings call
of Adidas AG.

What significant events have occurred
in Adidas AG over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Adidas AG.

Provide P/S
for Adidas AG.

Provide P/E
for Adidas AG.

Provide P/OCF
for Adidas AG.

Provide P/FCFE
for Adidas AG.

Provide P/B
for Adidas AG.

Provide EV/S
for Adidas AG.

Provide EV/GP
for Adidas AG.

Provide EV/EBITDA
for Adidas AG.

Provide EV/EBIT
for Adidas AG.

Provide EV/OCF
for Adidas AG.

Provide EV/FCFF
for Adidas AG.

Provide EV/IC
for Adidas AG.

Show me price targets
for Adidas AG made by professional analysts.

What are the Revenue projections
for Adidas AG?

How accurate were the past Revenue estimates
for Adidas AG?

What are the Net Income projections
for Adidas AG?

How accurate were the past Net Income estimates
for Adidas AG?

What are the EPS projections
for Adidas AG?

How accurate were the past EPS estimates
for Adidas AG?

What are the EBIT projections
for Adidas AG?

How accurate were the past EBIT estimates
for Adidas AG?

Compare the revenue forecasts
for Adidas AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Adidas AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adidas AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Adidas AG compared to its peers.

Compare the P/E ratios
of Adidas AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Adidas AG with its peers.

Analyze the financial leverage
of Adidas AG compared to its main competitors.

Show all profitability ratios
for Adidas AG.

Provide ROE
for Adidas AG.

Provide ROA
for Adidas AG.

Provide ROIC
for Adidas AG.

Provide ROCE
for Adidas AG.

Provide Gross Margin
for Adidas AG.

Provide Operating Margin
for Adidas AG.

Provide Net Margin
for Adidas AG.

Provide FCF Margin
for Adidas AG.

Show all solvency ratios
for Adidas AG.

Provide D/E Ratio
for Adidas AG.

Provide D/A Ratio
for Adidas AG.

Provide Interest Coverage Ratio
for Adidas AG.

Provide Altman Z-Score Ratio
for Adidas AG.

Provide Quick Ratio
for Adidas AG.

Provide Current Ratio
for Adidas AG.

Provide Cash Ratio
for Adidas AG.

What is the historical Revenue growth
over the last 5 years for Adidas AG?

What is the historical Net Income growth
over the last 5 years for Adidas AG?

What is the current Free Cash Flow
of Adidas AG?

Financials

Balance Sheet Decomposition
Adidas AG

Current Assets 9.8B
Cash & Short-Term Investments 2.2B
Receivables 2.1B
Other Current Assets 5.5B
Non-Current Assets 8.2B
Long-Term Investments 719m
PP&E 4.4B
Intangibles 1.7B
Other Non-Current Assets 1.4B
Current Liabilities 8B
Accounts Payable 2.3B
Accrued Liabilities 2.3B
Other Current Liabilities 3.5B
Non-Current Liabilities 5.4B
Long-Term Debt 4.5B
Other Non-Current Liabilities 928m
Efficiency

Earnings Waterfall
Adidas AG

Revenue
21.4B EUR
Cost of Revenue
-11.2B EUR
Gross Profit
10.2B EUR
Operating Expenses
-9.9B EUR
Operating Income
261m EUR
Other Expenses
-336m EUR
Net Income
-75m EUR

Free Cash Flow Analysis
Adidas AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

ADS Profitability Score
Profitability Due Diligence

Adidas AG's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive Revenue Growth Forecast
48/100
Profitability
Score

Adidas AG's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ADS Solvency Score
Solvency Due Diligence

Adidas AG's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Low D/E
43/100
Solvency
Score

Adidas AG's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADS Price Targets Summary
Adidas AG

Wall Street analysts forecast ADS stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ADS is 200.81 EUR with a low forecast of 95.95 EUR and a high forecast of 241.5 EUR.

Lowest
Price Target
95.95 EUR
58% Downside
Average
Price Target
200.81 EUR
11% Downside
Highest
Price Target
241.5 EUR
7% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ADS Price
Adidas AG

1M 1M
+12%
6M 6M
+30%
1Y 1Y
+40%
3Y 3Y
-16%
5Y 5Y
+5%
10Y 10Y
+245%
Annual Price Range
225.9
52w Low
150.74
52w High
225.9
Price Metrics
Average Annual Return -7.46%
Standard Deviation of Annual Returns 32.56%
Max Drawdown -72%
Shares Statistics
Market Capitalization 40.3B EUR
Shares Outstanding 170 427 477
Percentage of Shares Shorted
N/A

ADS Return Decomposition
Main factors of price return

What is price return decomposition?

ADS News

Other Videos

Last Important Events
Adidas AG

Significant happenings or occurrences that are of interest to investors. These could be company-specific developments or market-wide shifts.

All
Positive
Negative

Sentiment Analysis
Adidas AG

Today
Last 7 Days 7D
Last 30 Days 30D
Last 90 Days 90D

Company Profile

Adidas AG Logo
Adidas AG

Country

Germany

Industry

Textiles, Apparel & Luxury Goods

Market Cap

40.3B EUR

Dividend Yield

0.33%

Description

adidas AG engages in the design, distribution, and marketing of athletic and sporting lifestyle products. The company is headquartered in Herzogenaurach, Bayern and currently employs 61,401 full-time employees. The firm's segments include Europe, North America, Asia-Pacific, Russia/CIS, Latin America; Emerging Markets, adidas Golf, Runtastic and Other centrally managed business. Each segment includes wholesale, retail and e-commerce business activities relating to the distribution and sale of products of the adidas brand to retail customers and end consumers. The firm has over 2,500 own-retail stores , mono-branded franchise stores, shop-in-shops, joint ventures with retail partners and co-branded stores and an e-commerce channel, which is available to customers in over 50 countries. The adidas branded products include footwear, apparel and hardware, such as bags and balls.

Contact

BAYERN
Herzogenaurach
Adi-Dassler-Strasse 1
+499132840.0
https://www.adidas-group.com/

IPO

1997-11-28

Employees

61 401

Officers

CFO & Member of Executive Board
Mr. Harm Ohlmeyer
Head of Global Operations & Member of Executive Board
Mr. Martin Shankland
SVP of Global Sports Mktg. & Brand Relations and Employee Representative Member of Supervisory Board
Mr. Guenter Weigl
Project Manager Creative Direction & Employee Representative Member of Supervisory Board
Ms. Petra Auerbacher
Director of Finance Strategy & Programs and Employee Representative Member of the Supervisory Board
Mr. Frank Scheiderer
CEO & Member of Executive Board
Mr. Bjorn Gulden
Show More
Head of Global Sales & Member of Executive Board
Mr. Arthur Hold
Global Head of HR, People & Culture and Member of Executive Board
Ms. Michelle Robertson
Senior Vice President of Investor Relations
Mr. Sebastian Steffen
Chief Corporate Communications Officer
Mr. Jan Runau
Show Less

See Also

Discover More
What is the Intrinsic Value of one ADS stock?

The intrinsic value of one ADS stock under the Base Case scenario is 232.32 EUR.

Is ADS stock undervalued or overvalued?

Compared to the current market price of 225.9 EUR, Adidas AG is Undervalued by 3%.