adidas AG

BUSE:ADIDAS Stock Report

Market Cap: Ft17.2t

adidas Valuation

Is ADIDAS 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 ADIDAS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ADIDAS (HUF99220) is trading above our estimate of fair value (HUF92242.45)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for ADIDAS. This is calculated by dividing ADIDAS's market cap by their current earnings.
What is ADIDAS's PE Ratio?
PE Ratio110.1x
Earnings€381.00m
Market Cap€41.94b

Price to Earnings Ratio vs Peers

How does ADIDAS's PE Ratio compare to its peers?

The above table shows the PE ratio for ADIDAS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average37x
LULU Lululemon Athletica
27.1x6.6%US$47.0b
KER Kering
13.8x8.4%€28.7b
2020 ANTA Sports Products
16.2x7.6%HK$227.7b
500114 Titan
90.8x25.7%₹3.0t
ADIDAS adidas
110.1x38.1%Ft41.9b

Price-To-Earnings vs Peers: ADIDAS is expensive based on its Price-To-Earnings Ratio (110.1x) compared to the peer average (37.2x).

Price to Earnings Ratio vs Industry

How does ADIDAS's PE Ratio compare vs other companies in the European Luxury Industry?

4 CompaniesPrice / EarningsEstimated GrowthMarket Cap
ADIDAS 110.1xIndustry Avg. 16.1xNo. of Companies7PE01020304050+
4 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: ADIDAS is expensive based on its Price-To-Earnings Ratio (110.1x) compared to the European Luxury industry average (16.1x).

Price to Earnings Ratio vs Fair Ratio

What is ADIDAS'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.

ADIDAS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio110.1x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate ADIDAS's Price-To-Earnings Fair Ratio for valuation analysis.

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 ADIDAS forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentn/a
Ft102,436.72
0%
12.1%Ft116,802.89Ft65,573.55n/a28
Dec ’25Ft90,500.00
Ft101,930.04
+12.6%
12.2%Ft116,324.89Ft65,305.20n/a28
Nov ’25Ft88,700.00
Ft101,930.04
+14.9%
12.2%Ft116,324.89Ft65,305.20n/a28
Oct ’25Ft94,800.00
Ft96,028.83
+1.3%
14.9%Ft119,375.69Ft63,667.04n/a29
Sep ’25n/a
Ft94,683.67
0%
15.1%Ft119,465.69Ft63,715.03n/a28
Aug ’25Ft93,100.00
Ft93,388.92
+0.3%
15.7%Ft118,892.85Ft63,409.52n/a28
Jul ’25n/a
Ft88,523.43
0%
13.5%Ft104,296.26Ft59,259.24n/a28
Jun ’25Ft85,000.00
Ft87,117.03
+2.5%
13.5%Ft107,510.32Ft58,429.52n/a28
May ’25Ft91,060.00
Ft86,866.35
-4.6%
13.5%Ft107,578.92Ft58,466.80n/a28
Apr ’25Ft79,200.00
Ft77,508.33
-2.1%
15.6%Ft90,555.99Ft37,403.56n/a28
Mar ’25Ft74,300.00
Ft71,680.47
-3.5%
16.3%Ft88,976.94Ft36,751.35n/a29
Feb ’25Ft64,030.00
Ft71,313.54
+11.4%
16.2%Ft88,030.00Ft36,360.22n/a29
Jan ’25n/a
Ft70,765.92
0%
16.2%Ft87,095.74Ft37,867.71n/a30
Dec ’24Ft73,400.00
Ft69,780.48
-4.9%
15.3%Ft83,489.15Ft37,949.61Ft90,500.0030
Nov ’24Ft65,900.00
Ft70,223.36
+6.6%
17.8%Ft90,039.77Ft34,483.32Ft88,700.0030
Oct ’24Ft65,200.00
Ft70,325.34
+7.9%
18.2%Ft90,165.78Ft34,531.57Ft94,800.0029
Sep ’24n/a
Ft69,406.38
0%
18.7%Ft90,106.61Ft34,508.92n/a30
Aug ’24Ft71,100.00
Ft67,414.14
-5.2%
19.3%Ft86,651.42Ft32,734.98Ft93,100.0029
Jul ’24n/a
Ft60,513.39
0%
19.4%Ft80,200.07Ft31,560.21n/a28
Jun ’24Ft56,080.00
Ft57,989.03
+3.4%
20.6%Ft76,540.98Ft28,044.02Ft85,000.0030
May ’24n/a
Ft54,967.73
0%
20.7%Ft74,627.43Ft27,985.28Ft91,060.0029
Apr ’24Ft60,910.00
Ft54,713.62
-10.2%
19.7%Ft74,488.08Ft28,503.09Ft79,200.0029
Mar ’24Ft52,500.00
Ft50,534.62
-3.7%
22.2%Ft76,994.53Ft26,112.49Ft74,300.0030
Feb ’24Ft56,800.00
Ft53,986.49
-5.0%
20.4%Ft76,223.61Ft29,574.76Ft64,030.0031
Jan ’24Ft50,580.00
Ft54,994.46
+8.7%
22.0%Ft80,252.20Ft31,137.85n/a31
Dec ’23Ft49,600.00
Ft54,915.51
+10.7%
22.2%Ft80,389.26Ft31,191.03Ft73,400.0031

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 Analysis2024/12/25 08:46
End of Day Share Price 2024/12/06 00:00
Earnings2024/09/30
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

adidas AG is covered by 83 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
Hans-Peter WodniokAlphaValue
Daniela NedialkovaAtlantic Equities LLP
Volker BosseBaader Helvea Equity Research