Adidas AG
XMUN:ADS

Watchlist Manager
Adidas AG Logo
Adidas AG
XMUN:ADS
Watchlist
Price: 166 EUR -0.51%
Market Cap: 29.9B EUR
Section:
 

Relative Value

The Relative Value of one ADS stock under the Base Case scenario is hidden EUR. Compared to the current market price of 166 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

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
85
vs Industry
27
Median 3Y
1.5
Median 5Y
1.6
Industry
1
Forward
1.2
More Details
24.1
P/E
P/E
Price to Earnings
24.1
vs History
60
vs Industry
10
Median 3Y
37.1
Median 5Y
34.8
Industry
17.9
Forward
21.6
More Details
32.3
P/OCF
P/OCF
Price to OCF
32.3
vs History
19
vs Industry
26
Median 3Y
15.4
Median 5Y
16.6
Industry
10.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
14
Median 3Y
41.4
Median 5Y
32.4
Industry
18.2
More Details
5.2
P/B
P/B
Price to Book Value
5.2
vs History
80
vs Industry
6
Median 3Y
6.7
Median 5Y
6.7
Industry
1.3
More Details
1.3
EV/S
EV/S
Enterprise Value to Sales
1.3
vs History
87
vs Industry
29
Median 3Y
1.6
Median 5Y
1.7
Industry
1.2
Forward
1.3
More Details
2.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.5
vs History
88
vs Industry
43
Median 3Y
3.3
Median 5Y
3.5
Industry
4
More Details
10.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.2
vs History
88
vs Industry
20
Median 3Y
20.1
Median 5Y
17.4
Industry
9.8
Forward
9.8
More Details
16.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16.4
vs History
87
vs Industry
12
Median 3Y
35.1
Median 5Y
30.9
Industry
13.3
Forward
15.5
More Details
35
EV/OCF
EV/OCF
Enterprise Value to OCF
35
vs History
17
vs Industry
27
Median 3Y
16
Median 5Y
16.7
Industry
11.4
More Details
84.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
84.1
vs History
1
vs Industry
25
Median 3Y
18.3
Median 5Y
18.6
Industry
15.1
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
80
vs Industry
14
Median 3Y
2.4
Median 5Y
2.6
Industry
1
More 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
XMUN:ADS
29.4B EUR 1.2 24.1 10.2 16.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
313.5B EUR 3.8 28.6 12.9 18.7
FR
Hermes International SCA
PAR:RMS
219.6B EUR 14 49 28.5 32.6
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
124.6B EUR 4.6 52.3 19.7 37.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
100B CHF 4.9 26.2 22.4 22.4
FR
Christian Dior SE
PAR:CDI
104.9B EUR 1.3 23 4.8 7
FR
Kering SA
PAR:KER
37.2B EUR 2.4 51.1 12.7 28.4
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 5.1 84.3 51.5 57.6
CN
ANTA Sports Products Ltd
HKEX:2020
228.9B HKD 2.7 13.9 11.2 11.2
US
Tapestry Inc
NYSE:TPR
26.8B USD 3.7 98.7 17.7 19.7
P/E Multiple
Earnings Growth PEG
DE
Adidas AG
XMUN:ADS
Average P/E: 45.1
24.1
45%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
28.6
3%
9.5
FR
Hermes International SCA
PAR:RMS
49
8%
6.1
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
52.3
22%
2.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
26.2
17%
1.5
FR
Christian Dior SE
PAR:CDI
23
N/A N/A
FR
Kering SA
PAR:KER
51.1
8%
6.4
IN
Titan Company Ltd
NSE:TITAN
84.3
29%
2.9
CN
ANTA Sports Products Ltd
HKEX:2020
13.9
3%
4.6
US
Tapestry Inc
NYSE:TPR
98.7
99%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adidas AG
XMUN:ADS
Average EV/EBITDA: 19.2
10.2
21%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.9
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.5
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
22.4
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.8
N/A N/A
FR
Kering SA
PAR:KER
12.7
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
51.5
25%
2.1
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
8%
1.4
US
Tapestry Inc
NYSE:TPR
17.7
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Adidas AG
XMUN:ADS
Average EV/EBIT: 25.1
16.4
35%
0.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.7
2%
9.3
FR
Hermes International SCA
PAR:RMS
32.6
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
22.4
10%
2.2
FR
Christian Dior SE
PAR:CDI
7
N/A N/A
FR
Kering SA
PAR:KER
28.4
1%
28.4
IN
Titan Company Ltd
NSE:TITAN
57.6
26%
2.2
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1
US
Tapestry Inc
NYSE:TPR
19.7
9%
2.2

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 305,100+ 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

© 2025 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.