Valuation adidas AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:38:15 20/07/2026 BST			5-day change	1st Jan Change
182.10 ^EUR	+0.55%		-0.90%	+7.63%

07:06am	A market losing its sense of direction
07-19	Adidas sells far more World Cup jerseys	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,512	24,627	32,882	42,280	30,184	31,633	-	-
Change	-	-49.23%	33.52%	28.58%	-28.61%	4.8%	-	-
Enterprise Value (EV) ¹	47,179	27,302	34,430	45,412	34,121	35,495	32,301	30,767
Change	-	-42.13%	26.11%	31.9%	-24.86%	4.03%	-9%	-4.75%
P/E	23.2x	38.2x	-438x	55.3x	22.5x	19x	15.4x	13x
PBR	6.54x	4.56x	7.18x	7.72x	5.23x	5.02x	4.3x	3.87x
PEG	-	-0.6x	4x	-0x	0.3x	0.7x	0.6x	0.7x
Capitalization / Revenue	2.28x	1.09x	1.53x	1.79x	1.22x	1.19x	1.1x	1.02x
EV / Revenue	2.22x	1.21x	1.61x	1.92x	1.38x	1.33x	1.13x	1x
EV / EBITDA	15x	13.4x	23.3x	17.8x	10.6x	9.93x	7.92x	6.84x
EV / EBIT	23.8x	40.8x	128x	34x	16.6x	14.5x	11.4x	9.29x
EV / FCF	18.7x	-22.1x	16.2x	19.2x	87.9x	22.8x	17.8x	14.2x
FCF Yield	5.35%	-4.53%	6.17%	5.22%	1.14%	4.39%	5.63%	7.03%
Dividend per Share ²	3.3	0.7	0.7	2	2.8	3.726	4.564	5.283
Rate of return	1.3%	0.55%	0.38%	0.84%	1.66%	2.06%	2.52%	2.92%
EPS ²	10.9	3.34	-0.42	4.28	7.51	9.521	11.78	13.93
Distribution rate	30.3%	21%	-167%	46.7%	37.3%	39.1%	38.7%	37.9%
Net sales ¹	21,234	22,511	21,427	23,683	24,811	26,685	28,684	30,888
EBITDA ¹	3,135	2,044	1,480	2,545	3,210	3,574	4,079	4,501
EBIT ¹	1,986	669	268	1,337	2,056	2,452	2,842	3,311
Net income ¹	2,116	612	-75	764	1,340	1,561	1,822	2,278
Net Debt ¹	-1,333	2,675	1,548	3,132	3,937	3,862	668	-866
Reference price ²	253.20	127.46	184.16	236.80	169.05	181.10	181.10	181.10
Nbr of stocks (in thousands)	191,595	193,215	178,549	178,549	178,549	174,672	-	-
Announcement Date	09/03/22	08/03/23	31/01/24	04/03/25	03/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADIDAS AG	19.02x	1.33x	9.93x	2.06%	36.2B
NIKE, INC.	25.37x	1.47x	17.18x	3.8%	64.92B
ASICS CORPORATION	28.41x	3.4x	16.06x	0.77%	21.37B
ON HOLDING AG	24.7x	2.45x	12.34x	-.--%	12.31B
FENG TAY ENTERPRISES CO., LTD.	14.16x	0.81x	6.59x	5.53%	2.04B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.13x	0.33x	2.21x	7.08%	1.29B
361 DEGREES INTERNATIONAL LIMITED	5.67x	0.3x	1.78x	7.82%	1.25B
VULCABRAS S.A.	7.27x	1.29x	5.93x	8.32%	881M
HWASEUNG ENTERPRISE CO., LTD.	14.36x	0.36x	5.39x	1.53%	133M
Average	16.23x	1.30x	8.60x	4.1%	15.6B
Weighted average by Cap.	23.51x	1.78x	14.21x	2.67%