Adyen Valuation
Is 1N8 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
1/6Valuation Score 1/6
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.
Below Fair Value: 1N8 (€1238.4) is trading above our estimate of fair value (€960.85)
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.
| What is 1N8's PE Ratio? | |
|---|---|
| PE Ratio | 47.2x |
| Earnings | €825.76m |
| Market Cap | €38.94b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 16.8x |
| Enterprise Value/EBITDA | 36.6x |
| PEG Ratio | 2.4x |
Price to Earnings Ratio vs Peers
How does 1N8's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 23x | ||
DB1 Deutsche Börse | 20.8x | 4.6% | €38.5b |
DBK Deutsche Bank | 8x | 13.4% | €31.2b |
SQ Block | 49.6x | 27.6% | US$51.7b |
DWS DWS Group GmbH KGaA | 13.5x | 13.1% | €8.0b |
1N8 Adyen | 47.2x | 19.8% | €38.9b |
Price-To-Earnings vs Peers: 1N8 is expensive based on its Price-To-Earnings Ratio (47.2x) compared to the peer average (23x).
Price to Earnings Ratio vs Industry
How does 1N8's PE Ratio compare vs other companies in the European Diversified Financial Industry?
| 7 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 7 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 1N8 is expensive based on its Price-To-Earnings Ratio (47.2x) compared to the European Diversified Financial industry average (10.8x).
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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 47.2x |
| Fair PE Ratio | 24.8x |
Price-To-Earnings vs Fair Ratio: 1N8 is expensive based on its Price-To-Earnings Ratio (47.2x) compared to the estimated Fair Price-To-Earnings Ratio (24.8x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €1,238.40 | €1,640.93 +32.5% | 11.8% | €2,100.00 | €1,065.00 | n/a | 29 |
| Nov ’25 | €1,400.80 | €1,631.45 +16.5% | 11.4% | €1,950.00 | €1,065.00 | n/a | 29 |
| Oct ’25 | €1,360.00 | €1,607.14 +18.2% | 11.4% | €1,950.00 | €1,065.00 | n/a | 28 |
| Sep ’25 | €1,300.60 | €1,596.43 +22.7% | 11.5% | €1,950.00 | €1,065.00 | n/a | 28 |
| Aug ’25 | €1,115.80 | €1,601.14 +43.5% | 11.0% | €1,900.00 | €1,065.00 | n/a | 29 |
| Jul ’25 | €1,136.00 | €1,634.76 +43.9% | 9.6% | €1,900.00 | €1,300.00 | n/a | 29 |
| Jun ’25 | €1,194.60 | €1,619.23 +35.5% | 11.4% | €1,900.00 | €1,200.00 | n/a | 30 |
| May ’25 | €1,126.40 | €1,626.23 +44.4% | 11.7% | €2,000.00 | €1,200.00 | n/a | 30 |
| Apr ’25 | €1,564.40 | €1,614.19 +3.2% | 12.3% | €2,000.00 | €1,200.00 | n/a | 31 |
| Mar ’25 | €1,471.80 | €1,548.23 +5.2% | 13.1% | €2,000.00 | €1,200.00 | n/a | 31 |
| Feb ’25 | €1,195.80 | €1,264.00 +5.7% | 17.2% | €1,660.00 | €730.00 | n/a | 30 |
| Jan ’25 | €1,174.20 | €1,100.78 -6.3% | 22.4% | €1,660.00 | €730.00 | n/a | 30 |
| Dec ’24 | €1,079.40 | €1,048.49 -2.9% | 23.7% | €1,660.00 | €695.00 | n/a | 29 |
| Nov ’24 | €650.40 | €987.39 +51.8% | 26.5% | €1,660.00 | €650.00 | €1,400.80 | 29 |
| Oct ’24 | €702.00 | €1,042.65 +48.5% | 24.4% | €1,660.00 | €720.00 | €1,360.00 | 25 |
| Sep ’24 | €780.00 | €1,122.51 +43.9% | 23.8% | €1,900.00 | €750.00 | €1,300.60 | 26 |
| Aug ’24 | €1,646.20 | €1,682.57 +2.2% | 16.0% | €2,170.00 | €1,050.00 | €1,115.80 | 25 |
| Jul ’24 | €1,553.20 | €1,686.91 +8.6% | 15.9% | €2,169.49 | €1,050.00 | €1,136.00 | 25 |
| Jun ’24 | €1,550.20 | €1,640.40 +5.8% | 18.0% | €2,169.49 | €897.00 | €1,194.60 | 27 |
| May ’24 | €1,444.20 | €1,619.65 +12.1% | 17.4% | €2,100.00 | €897.00 | €1,126.40 | 25 |
| Apr ’24 | €1,456.00 | €1,611.32 +10.7% | 17.8% | €2,100.00 | €897.00 | €1,564.40 | 25 |
| Mar ’24 | €1,335.80 | €1,612.92 +20.7% | 18.4% | €2,300.00 | €897.00 | €1,471.80 | 26 |
| Feb ’24 | €1,443.20 | €1,762.22 +22.1% | 20.2% | €2,550.00 | €897.00 | €1,195.80 | 27 |
| Jan ’24 | €1,310.60 | €1,895.19 +44.6% | 19.4% | €2,550.00 | €897.00 | €1,174.20 | 27 |
| Dec ’23 | €1,512.20 | €1,896.04 +25.4% | 20.6% | €2,550.00 | €897.00 | €1,079.40 | 26 |
| Nov ’23 | €1,434.00 | €1,901.88 +32.6% | 21.0% | €2,550.00 | €897.00 | €650.40 | 25 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
Exor
€20.1b
Engages in the luxury goods, automotive, agricultural and construction equipment, commercial vehicles, and professional football businesses worldwide.
EYX
€94.05
7D
-1.6%
1Y
10.8%
Mutares SE KGaA
€456.9m
A private equity firm specializing in investments in secondary direct, special situations, bridge financing, recapitalization, distressed/vulture, management succession, reorganization, carve-outs, turnarounds, spin-offs and re-funding.
MUX
€22.15
7D
-2.9%
1Y
-32.5%
Merchants Bancorp
US$1.8b
Operates as the diversified bank holding company in the United States.
3KD
US$38.00
7D
3.8%
1Y
25.8%