Adidas AG
XHAM:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XHAM:ADS
Watchlist
Price: 153.3 EUR -4.07% Market Closed
Market Cap: 27.4B 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 153.3 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
XHAM:ADS
27.3B EUR 1.1 22.4 9.5 15.2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
288B EUR 3.5 26.4 12 17.3
FR
Hermes International SCA
PAR:RMS
221.5B EUR 14.2 49.6 28.8 32.9
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
123.5B EUR 4.6 52.2 19.7 37.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
92.2B CHF 4.6 24.4 22.2 22.2
FR
Christian Dior SE
PAR:CDI
98.1B EUR 1.2 21.5 4.6 6.6
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.4 89 55.4 61.9
FR
Kering SA
PAR:KER
33.9B EUR 2.2 46.6 11.9 26.5
CN
ANTA Sports Products Ltd
HKEX:2020
229.6B HKD 2.7 13.8 9.9 9.9
US
Tapestry Inc
NYSE:TPR
26.9B USD 3.7 99.1 17.8 19.7
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
XHAM:ADS
Average P/E: 44.5
22.4
44%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
26.4
3%
8.8
FR
Hermes International SCA
PAR:RMS
49.6
8%
6.2
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
24.4
17%
1.4
FR
Christian Dior SE
PAR:CDI
21.5
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
89
29%
3.1
FR
Kering SA
PAR:KER
46.6
8%
5.8
CN
ANTA Sports Products Ltd
HKEX:2020
13.8
3%
4.6
US
Tapestry Inc
NYSE:TPR
99.1
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
XHAM:ADS
Average EV/EBITDA: 19.2
9.5
21%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.8
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.7
10%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.6
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
55.4
25%
2.2
FR
Kering SA
PAR:KER
11.9
-1%
N/A
CN
ANTA Sports Products Ltd
HKEX:2020
9.9
8%
1.2
US
Tapestry Inc
NYSE:TPR
17.8
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
XHAM:ADS
Average EV/EBIT: 25
15.2
35%
0.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.3
4%
4.3
FR
Hermes International SCA
PAR:RMS
32.9
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
37.4
18%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
10%
2.2
FR
Christian Dior SE
PAR:CDI
6.6
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
61.9
26%
2.4
FR
Kering SA
PAR:KER
26.5
1%
26.5
CN
ANTA Sports Products Ltd
HKEX:2020
9.9
11%
0.9
US
Tapestry Inc
NYSE:TPR
19.7
8%
2.5