Adyen N.V.

SWX:1N8 Stock Report

Market Cap: CHF 45.2b

Adyen Valuation

Is 1N8 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1N8 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
CHF 529.11
Fair Value
45.5% overvalued intrinsic discount
29
Number of Analysts

Below Fair Value: 1N8 (CHF770) is trading above our estimate of fair value (CHF529.11)

Significantly Below Fair Value: 1N8 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1N8?

Key metric: As 1N8 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1N8. This is calculated by dividing 1N8's market cap by their current earnings.
What is 1N8's PE Ratio?
PE Ratio59.6x
Earnings€825.76m
Market Cap€47.73b

Price to Earnings Ratio vs Peers

How does 1N8's PE Ratio compare to its peers?

The above table shows the PE ratio for 1N8 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average38.1x
PGHN Partners Group Holding
37.4x14.7%CHF 35.5b
UBSG UBS Group
25.1x23.9%CHF 103.2b
XYZ Block
54.7x23.6%US$55.8b
BAER Julius Bär Gruppe
35.2x21.4%CHF 13.1b
1N8 Adyen
59.6x19.3%CHF 47.7b

Price-To-Earnings vs Peers: 1N8 is expensive based on its Price-To-Earnings Ratio (59.6x) compared to the peer average (38.1x).

Price to Earnings Ratio vs Industry

How does 1N8's PE Ratio compare vs other companies in the European Diversified Financial Industry?

7 CompaniesPrice / EarningsEstimated GrowthMarket Cap
1N8 59.6xIndustry Avg. 12.2xNo. of Companies10PE01020304050+
7 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 1N8 is expensive based on its Price-To-Earnings Ratio (59.6x) compared to the European Diversified Financial industry average (12.3x).

Price to Earnings Ratio vs Fair Ratio

What is 1N8's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1N8 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio59.6x
Fair PE Ratio26.7x

Price-To-Earnings vs Fair Ratio: 1N8 is expensive based on its Price-To-Earnings Ratio (59.6x) compared to the estimated Fair Price-To-Earnings Ratio (26.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1N8 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentCHF 770.00
CHF 1,618.86
+110.2%
11.3%CHF 2,081.78CHF 1,230.14n/a29
Jan ’26CHF 770.00
CHF 1,564.49
+103.2%
10.6%CHF 1,955.30CHF 1,210.42n/a29
Dec ’25CHF 770.00
CHF 1,529.09
+98.6%
11.8%CHF 1,958.10CHF 993.04n/a29
Nov ’25CHF 770.00
CHF 1,526.27
+98.2%
11.4%CHF 1,824.29CHF 996.34n/a29
Oct ’25CHF 770.00
CHF 1,514.48
+96.7%
11.4%CHF 1,837.57CHF 1,003.60n/a28
Sep ’25CHF 770.00
CHF 1,526.61
+98.3%
11.5%CHF 1,864.72CHF 1,018.43n/a28
Aug ’25CHF 770.00
CHF 1,530.06
+98.7%
11.0%CHF 1,815.66CHF 1,017.73n/a29
Jul ’25CHF 770.00
CHF 1,585.17
+105.9%
9.6%CHF 1,842.37CHF 1,260.57n/a29
Jun ’25CHF 770.00
CHF 1,586.36
+106.0%
11.4%CHF 1,861.43CHF 1,175.64n/a30
May ’25CHF 770.00
CHF 1,598.14
+107.6%
11.7%CHF 1,965.44CHF 1,179.27n/a30
Apr ’25CHF 770.00
CHF 1,568.28
+103.7%
12.3%CHF 1,943.11CHF 1,165.87n/a31
Mar ’25CHF 770.00
CHF 1,479.72
+92.2%
13.1%CHF 1,911.50CHF 1,146.90n/a31
Feb ’25CHF 770.00
CHF 1,179.25
+53.1%
17.2%CHF 1,548.69CHF 681.05n/a30
Jan ’25CHF 770.00
CHF 1,042.45
+35.4%
22.4%CHF 1,572.05CHF 691.32CHF 770.0030
Dec ’24CHF 770.00
CHF 1,005.42
+30.6%
23.7%CHF 1,591.81CHF 666.45CHF 770.0029
Nov ’24CHF 770.00
CHF 947.24
+23.0%
26.5%CHF 1,592.50CHF 623.57CHF 770.0029
Oct ’24CHF 770.00
CHF 1,009.02
+31.0%
24.4%CHF 1,606.46CHF 696.78CHF 770.0025
Sep ’24CHF 770.00
CHF 1,071.30
+39.1%
23.8%CHF 1,813.32CHF 715.78CHF 770.0026
Aug ’24CHF 770.00
CHF 1,613.58
+109.6%
16.0%CHF 2,081.02CHF 1,006.94CHF 770.0025
Jul ’24CHF 770.00
CHF 1,647.54
+114.0%
15.9%CHF 2,118.85CHF 1,025.49CHF 770.0025
Jun ’24CHF 770.00
CHF 1,592.97
+106.9%
18.0%CHF 2,106.76CHF 871.06CHF 770.0027
May ’24CHF 770.00
CHF 1,595.19
+107.2%
17.4%CHF 2,068.27CHF 883.45CHF 770.0025
Apr ’24CHF 770.00
CHF 1,598.88
+107.6%
17.8%CHF 2,083.78CHF 890.07CHF 770.0025
Mar ’24CHF 770.00
CHF 1,589.94
+106.5%
18.4%CHF 2,267.23CHF 884.22CHF 770.0026
Feb ’24CHF 770.00
CHF 1,759.20
+128.5%
20.2%CHF 2,545.63CHF 895.46CHF 770.0027
Jan ’24CHF 770.00
CHF 1,868.97
+142.7%
19.4%CHF 2,514.73CHF 884.59CHF 770.0027
Analyst Price Target
Consensus Narrative from 29 Analysts
CHF 842.81
Fair Value
8.6% undervalued intrinsic discount
29
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/30 08:45
End of Day Share Price 2025/01/30 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Adyen N.V. is covered by 56 analysts. 26 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Grégoire HermannAlphaValue
Oliver LesterArete Research Services LLP
Orson RoutBarclays