Adidas AG banner

Adidas AG
XHAM:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XHAM:ADS
Watchlist
Price: 137.6 EUR 4.36%
Market Cap: €24.6B

Multiples-Based Value

The Multiples-Based Value for Adidas AG (ADS) under the Base Case is hidden EUR. Compared with the current market price of 137.6 EUR, the stock appears hidden .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
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
24.6B EUR 1 18.1 8.2 12.9
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
247.6B EUR 3 22 10 14.6
FR
Hermes International SCA
PAR:RMS
185.4B EUR 11.5 40.6 22.7 25.9
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
89.1B CHF 4.5 24 20.2 20.2
FR
EssilorLuxottica SA
PAR:EL
93B EUR 3.2 39.5 15.5 29.8
FR
Christian Dior SE
PAR:CDI
86.2B EUR 1 18.3 4.1 6
IN
Titan Company Ltd
NSE:TITAN
4T INR 5.2 82.7 51.7 57
FR
Kering SA
PAR:KER
34B EUR 2.3 469 12.1 27.2
US
Tapestry Inc
NYSE:TPR
30.5B USD 4.1 58.4 18 19.8
CN
ANTA Sports Products Ltd
HKEX:2020
227.8B HKD 2.5 15 7.9 10.5
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
XHAM:ADS
Average P/E: 78.8
18.1
27%
0.7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
22
12%
1.8
FR
Hermes International SCA
PAR:RMS
40.6
12%
3.4
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
24
17%
1.4
FR
EssilorLuxottica SA
PAR:EL
39.5
27%
1.5
FR
Christian Dior SE
PAR:CDI
18.3
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
82.7
32%
2.6
FR
Kering SA
PAR:KER
469
188%
2.5
US
Tapestry Inc
NYSE:TPR
58.4
107%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
15
11%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
XHAM:ADS
Average EV/EBITDA: 17.1
8.2
17%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
10
5%
2
FR
Hermes International SCA
PAR:RMS
22.7
8%
2.8
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
20.2
8%
2.5
FR
EssilorLuxottica SA
PAR:EL
15.5
13%
1.2
FR
Christian Dior SE
PAR:CDI
4.1
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
51.7
27%
1.9
FR
Kering SA
PAR:KER
12.1
11%
1.1
US
Tapestry Inc
NYSE:TPR
18
13%
1.4
CN
ANTA Sports Products Ltd
HKEX:2020
7.9
11%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
XHAM:ADS
Average EV/EBIT: 22.4
12.9
17%
0.8
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
14.6
8%
1.8
FR
Hermes International SCA
PAR:RMS
25.9
9%
2.9
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
20.2
10%
2
FR
EssilorLuxottica SA
PAR:EL
29.8
23%
1.3
FR
Christian Dior SE
PAR:CDI
6
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
57
29%
2
FR
Kering SA
PAR:KER
27.2
23%
1.2
US
Tapestry Inc
NYSE:TPR
19.8
13%
1.5
CN
ANTA Sports Products Ltd
HKEX:2020
10.5
7%
1.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett