Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
adidas AG
Bear Case (25th pct.)
-27.9% vs price
Base Case (Median)
-3.0% vs price
Bull Case (75th pct.)
24.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $238.64 | 36.4% | High (40%) |
| PE Comparable | $169.61 | -3.0% | Medium (25%) |
| Growth Trajectory DCF | $419.92 | 140.1% | Medium (20%) |
| Graham Number | $85.08 | -51.4% | Medium (30%) |
| EV/EBITDA | $167.22 | -4.4% | Medium (20%) |
| EV/FCF | $196.09 | 12.1% | Medium (20%) |
| Earnings Power Value | $45.93 | -73.7% | Medium (50%) |
Based on 7 out of 7 methods, ADDDF appears fairly valued at the current price of $174.93. The base case fair value of $169.61 implies 3.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.