🎉 M&A multiples are live!
Check it out!

adidas Valuation Multiples

Discover revenue and EBITDA valuation multiples for adidas and other public comps.

See adidas Valuation Multiples

adidas Overview

About adidas

Adidas designs, develops, produces, and markets athletic and leisure apparel, footwear, accessories, and sports equipment. Under its eponymous brand, it produces apparel for competitive athletics, casual activewear, and casual fashion. Adidas sells its products in more than 160 countries through about 1,900 owned retail stores, 15,000 mono-branded franchise stores, 150,000 wholesale doors, and owned e-commerce that is available in 67 countries. The company was founded in 1949 in Germany.


Founded

1924

HQ

Germany
Employees

59.0K+

Financials

LTM Revenue $24.8B

LTM EBITDA $2.6B

EV

$51.3B

Valuation Multiples

Multiples.vc

Sign up to see

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

adidas Financials

adidas has a last 12-month revenue of $24.8B and a last 12-month EBITDA of $2.6B.

In the most recent fiscal year, adidas achieved revenue of $22.3B and an EBITDA of $1.5B.

adidas expects next 12-month revenue of  XXX    and NTM EBITDA of  XXX

See adidas valuation multiples based on analyst estimates

adidas P&L

FY 2022 FY 2023 FY 2024 LTM NTM
Revenue $23.5B $22.3B $24.5B $24.8B XXX
Gross Profit $11.2B $11.1B $10.6B XXX XXX
Gross Margin 48% 50% 43% XXX XXX
EBITDA $2.0B $1.5B $2.5B $2.6B XXX
EBITDA Margin 8% 7% 10% 10% XXX
Net Profit $2.2B $638M -$78.2M XXX XXX
Net Margin 9% 3% 0% XXX XXX
Net Debt n/a $2.8B $1.6B XXX XXX

Financial data powered by Morningstar, Inc.

adidas Stock Performance

As of February 14, 2025, adidas's stock price is EUR 259 (or $270).

adidas has current market cap of EUR 46.2B (or $48.2B), and EV of EUR 49.2B (or $51.3B).

See adidas trading valuation data

adidas Stock Data

EV Market Cap Price 1D Price 1M Price 3M Price 12M EPS
$51.3B $48.2B XXX XXX XXX XXX $4.86

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Sign Up

adidas Valuation Multiples

As of February 14, 2025, adidas has market cap of $48.2B and EV of $51.3B.

adidas's trades at 2.1x LTM EV/Revenue multiple, and 19.9x LTM EBITDA.

Analysts estimate adidas's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See valuation multiples for adidas and 10K+ public comps

adidas Financial Valuation Multiples

FY 2024 FY 2025E FY 2026E FY 2027E
EV $51.3B XXX XXX XXX
EV/Revenue 2.1x XXX XXX XXX
EV/EBITDA 20.8x XXX XXX XXX
P/E 60.6x XXX XXX XXX
P/E/Growth 1.0x XXX XXX XXX
EV/FCF 42.9x XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get adidas Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Sign Up

adidas Valuation Multiples

adidas's NTM/LTM revenue growth is 11%

adidas's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.2M for the same period.

Over next 12 months, adidas's ratio of sales and marketing spend to revenue is estimated to be  XXX , while its R&D spend to revenue to be  XXX .

Analysts estimate adidas's 2025E EV/Revenue multiple at  XXX and 2025E EV/EBITDA multiple at  XXX

See operational valuation multiples for adidas and other 10K+ public comps

adidas Operational Valuation Multiples

FY 2024 NTM FY 2025E FY 2026E FY 2027E
Revenue Growth 10% XXX XXX XXX XXX
EBITDA Margin 10% XXX XXX XXX XXX
EBITDA Growth 65% XXX XXX XXX XXX
Rule of 40 (SaaS-only) 21% XXX XXX XXX XXX
Revenue per Employee $0.4M XXX XXX XXX XXX
Opex per Employee $0.2M XXX XXX XXX XXX
S&M Expenses to Revenue 38% XXX XXX XXX XXX
G&A Expenses to Revenue 9% XXX XXX XXX XXX
R&D Expenses to Revenue n/a XXX XXX XXX XXX
Opex to Revenue 46% XXX XXX XXX XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics
Pharma Analytics
Private Equity
ERP Software
Medical Devices
Consumer SaaS
Streaming Platforms
AdTech Software
Climate Tech
GRC Software
Developer Tools

adidas Public Comps

See valuation multiples for adidas public comps
EV/Revenue EV/EBITDA
2025E 2026E 2027E 2025E 2026E 2027E
Brillia Inc XXX XXX XXX XXX XXX XXX
Cettire XXX XXX XXX XXX XXX XXX
Merino XXX XXX XXX XXX XXX XXX
Premier Investments XXX XXX XXX XXX XXX XXX
XXXXXXXX XXX XXX XXX XXX XXX XXX
XXXXXXXX XXX XXX XXX XXX XXX XXX

Valuation data powered by FactSet, Inc.

adidas M&A and Investment Activity

adidas acquired  XXX companies to date.

Last acquisition by adidas was  XXXXXXXX, XXXXX XXXXX XXXXXX . adidas acquired  XXXXXXXX for  XXX (EV/Revenue multiple of  XXX ).

See M&A valuation multiples

Latest Acquisitions by adidas

Acquired Company EV EV/Revenue EV/EBITDA
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX
XXXXXXXXX XXX XXX XXX

Get Verified M&A Valuation Multiples

Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.

Sign Up

About adidas

When was adidas founded? adidas was founded in 1924.
Where is adidas headquartered? adidas is headquartered in Germany.
How many employees does adidas have? As of today, adidas has 59.0K+ employees.
Is adidas publicy listed? Yes, adidas is a public company listed on ETR.
What is the stock symbol of adidas? adidas trades under ADS ticker.
When did adidas go public? adidas went public in 1955.
Who are competitors of adidas? Similar companies to adidas include e.g. Brillia Inc, Cettire, Merino, Premier Investments.
What is the current market cap of adidas? adidas's current market cap is $48.2B
What is the current revenue of adidas? adidas's last 12-month revenue is $24.8B.
What is the current EBITDA of adidas? adidas's last 12-month EBITDA is $2.6B.
What is the current EV/Revenue multiple of adidas? Current revenue multiple of adidas is 2.1x.
What is the current EV/EBITDA multiple of adidas? Current EBITDA multiple of adidas is 19.9x.
What is the current revenue growth of adidas? adidas revenue growth between 2023 and 2024 was 10%.
Is adidas profitable? Yes, adidas is EBITDA-positive (as of the last 12 months).

Join Now Or Talk To Us

Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.