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.)
-26.2% vs price
Base Case (Median)
-1.9% vs price
Bull Case (75th pct.)
26.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $118.10 | 34.4% | High (40%) |
| PE Comparable | $85.33 | -2.9% | Medium (25%) |
| Growth Trajectory DCF | $256.41 | 191.9% | Medium (20%) |
| Graham Number | $44.31 | -49.6% | Medium (30%) |
| EV/EBITDA | $86.13 | -1.9% | Medium (20%) |
| EV/FCF | $103.64 | 18.0% | Medium (20%) |
| Earnings Power Value | $25.25 | -71.3% | Medium (50%) |
Based on 7 out of 7 methods, ADDYY appears fairly valued at the current price of $87.84. The base case fair value of $86.13 implies 1.9% 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.