
Adidas AG
XETRA:ADS

Intrinsic Value
The intrinsic value of one
ADS
stock under the Base Case scenario is
266.85
EUR.
Compared to the current market price of 223.6 EUR,
Adidas AG
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adidas AG
Fundamental Analysis


Revenue & Expenses Breakdown
Adidas AG
Balance Sheet Decomposition
Adidas AG
Current Assets | 11.5B |
Cash & Short-Term Investments | 2.1B |
Receivables | 3.2B |
Other Current Assets | 6.2B |
Non-Current Assets | 8.6B |
Long-Term Investments | 662m |
PP&E | 4.7B |
Intangibles | 1.7B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Adidas AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Adidas AG
Revenue
|
24.4B
EUR
|
Cost of Revenue
|
-11.9B
EUR
|
Gross Profit
|
12.4B
EUR
|
Operating Expenses
|
-10.8B
EUR
|
Operating Income
|
1.6B
EUR
|
Other Expenses
|
-589m
EUR
|
Net Income
|
1B
EUR
|
ADS Profitability Score
Profitability Due Diligence
Adidas AG's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Adidas AG's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
ADS Solvency Score
Solvency Due Diligence
Adidas AG's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Adidas AG's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADS Price Targets Summary
Adidas AG
According to Wall Street analysts, the average 1-year price target for
ADS
is 261.43 EUR
with a low forecast of 212.1 EUR and a high forecast of 315 EUR.
Dividends
Current shareholder yield for ADS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADS
stock under the Base Case scenario is
266.85
EUR.
Compared to the current market price of 223.6 EUR,
Adidas AG
is
Undervalued by 16%.