Switch theme
Sign up to access all valuation multiples
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.
1924
62.0K+
LTM Revenue $27.6B
LTM EBITDA $3.2B
$48.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
adidas has a last 12-month revenue (LTM) of $27.6B and a last 12-month EBITDA of $3.2B.
In the most recent fiscal year, adidas achieved revenue of $26.6B and an EBITDA of $2.8B.
adidas expects next 12-month revenue of XXX and NTM EBITDA of XXX
See adidas valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $27.6B | XXX | $26.6B | XXX | XXX | XXX |
| Gross Profit | $14.0B | XXX | $13.5B | XXX | XXX | XXX |
| Gross Margin | 51% | XXX | 51% | XXX | XXX | XXX |
| EBITDA | $3.2B | XXX | $2.8B | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | 11% | XXX | XXX | XXX |
| EBIT | $1.8B | XXX | $1.5B | XXX | XXX | XXX |
| EBIT Margin | 7% | XXX | 5% | XXX | XXX | XXX |
| Net Profit | $1.2B | XXX | $858M | XXX | XXX | XXX |
| Net Margin | 4% | XXX | 3% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $399M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, adidas's stock price is EUR 220 (or $247).
adidas has current market cap of EUR 39.3B (or $44.1B), and EV of EUR 42.8B (or $48.0B).
See adidas trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $48.0B | $44.1B | XXX | XXX | XXX | XXX | $6.35 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, adidas has market cap of $44.1B and EV of $48.0B.
adidas's trades at 1.8x EV/Revenue multiple, and 17.0x EV/EBITDA.
Equity research analysts estimate adidas's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
adidas has a P/E ratio of 37.2x.
See valuation multiples for adidas and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $44.1B | XXX | $44.1B | XXX | XXX | XXX |
| EV (current) | $48.0B | XXX | $48.0B | XXX | XXX | XXX |
| EV/Revenue | 1.7x | XXX | 1.8x | XXX | XXX | XXX |
| EV/EBITDA | 15.0x | XXX | 17.0x | XXX | XXX | XXX |
| EV/EBIT | 26.2x | XXX | 33.1x | XXX | XXX | XXX |
| EV/Gross Profit | 3.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | 37.2x | XXX | 51.4x | XXX | XXX | XXX |
| EV/FCF | 25.8x | XXX | 18.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free Trialadidas's last 12 month revenue growth is 9%
adidas's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.2M for the same period.
adidas's rule of 40 is 16% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
adidas's rule of X is 35% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for adidas and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Growth | 30% | XXX | 53% | XXX | XXX | XXX |
| Rule of 40 | 16% | XXX | 20% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 35% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 37% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 45% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| 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 |
| Step One Clothing | 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 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| 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 |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| 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 62.0K+ 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 $44.1B |
| What is the current revenue of adidas? | adidas's last 12 months revenue is $27.6B. |
| What is the current revenue growth of adidas? | adidas revenue growth (NTM/LTM) is 9%. |
| What is the current EV/Revenue multiple of adidas? | Current revenue multiple of adidas is 1.7x. |
| Is adidas profitable? | Yes, adidas is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of adidas? | adidas's last 12 months EBITDA is $3.2B. |
| What is adidas's EBITDA margin? | adidas's last 12 months EBITDA margin is 12%. |
| What is the current EV/EBITDA multiple of adidas? | Current EBITDA multiple of adidas is 15.0x. |
| What is the current FCF of adidas? | adidas's last 12 months FCF is $1.9B. |
| What is adidas's FCF margin? | adidas's last 12 months FCF margin is 7%. |
| What is the current EV/FCF multiple of adidas? | Current FCF multiple of adidas is 25.8x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
