adidas Stock Forecast for 2022 - 2025 - 2030

Updated on 09/28/2022

Stock Rating
17
Price Target
187.50€
Consensus
Outperform
Upside
44.12%
Analysts
19
Stock Rating
17
Upside
44.12%
Analysts
19
Price Target
187.50€

adidas Stock Forecast and Price Target

In recent months, nineteen notable analysts have provided yearlong price targets for adidas, with the average target coming in at 187.50€. If it were to be achieved, this would result in a potential upside of approximately 44.12 percent from the most recent closing price in September, 2022. The high end is 340.00€, and the low is 120.00€. If you are interested in ADS stock, you should also look at its competitors.

187.50€

44.12% Upside

Outperform
Outperform

adidas Fair Value Forecast for 2022 - 2025 - 2030

adidas's Price has decreased In the last three years, from 246.91€ to 218.27€ – a 11.60% drop. In the next year, analysts expect Fair Value to reach 268.82€ – an increase of 23.16%. For the next nine years, the forecast is for Fair Value to grow by 258.57%.

2022 Fair Value Forecast
268.82€
2023 Fair Value Forecast
329.31€
2024 Fair Value Forecast
393.59€
2025 Fair Value Forecast
464.31€
2026 Fair Value Forecast
506.97€
2027 Fair Value Forecast
574.51€
2028 Fair Value Forecast
642.30€
2029 Fair Value Forecast
708.08€
2030 Fair Value Forecast
782.66€
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
MC Stock Forecast LVMH Moët Hennessy - Louis Vu... Outperform 18
606.80€ Buy/Sell 726.76€ 26.90%
DIS Stock Forecast Walt Disney Outperform 15
$98.12 Buy/Sell $142.74 42.68%
NKE Stock Forecast NIKE Outperform 16
$96.06 Buy/Sell $134.62 30.13%
RMS Stock Forecast Outperform 18
1.17€k Buy/Sell 1.18€k 15.67%
ITX Stock Forecast Industria de Diseño Textil Outperform 18
21.00€ Buy/Sell 31.95€ 30.95%

adidas Revenue Forecast for 2022 - 2025 - 2030

adidas's Revenue has decreased In the last three years, from 21.92€B to 21.23€B – a 3.11% drop. In the next year, analysts expect Revenue to reach 24.00€B – an increase of 13.01%. For the next nine years, the forecast is for Revenue to grow by 87.49%.

2022 Rev Forecast
24.00€B
2023 Rev Forecast
26.22€B
2024 Rev Forecast
28.43€B
2025 Rev Forecast
30.31€B
2026 Rev Forecast
32.16€B
2027 Rev Forecast
33.67€B
2028 Rev Forecast
35.64€B
2029 Rev Forecast
37.69€B
2030 Rev Forecast
39.81€B
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
9983 Stock Forecast Fast Retailing Outperform 16
¥80.60k Buy/Sell ¥0.00 0.50%
KMB Stock Forecast Kimberly-Clark Hold 16
$118.78 Buy/Sell $131.81 9.45%
LULU Stock Forecast Lululemon Athletica Outperform 16
$294.66 Buy/Sell $0.00 31.34%

adidas Dividend per Share Forecast for 2022 - 2025 - 2030

In the last three years, adidas's Dividend per Share has seen a drop from 3.35€ to 3.30€ – a 1.49% decrease. The next year looks promising for adidas, with analysts predicting Dividend per Share of 3.65€ – an increase of 10.61%. Over the next nine years, experts anticipate that adidas's Dividend per Share will grow at a rate of 155.18%.

2022 DPS Forecast
3.65€
2023 DPS Forecast
4.43€
2024 DPS Forecast
5.18€
2025 DPS Forecast
5.59€
2026 DPS Forecast
6.07€
2027 DPS Forecast
6.67€
2028 DPS Forecast
7.21€
2029 DPS Forecast
7.80€
2030 DPS Forecast
8.42€
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
2020 Stock Forecast ANTA Sports Products Buy 18
HK$89.00 Buy/Sell HK$161.32 19.83%
5108 Stock Forecast Bridgestone Hold 12
¥4.82k Buy/Sell ¥0.00 5.74%
2331 Stock Forecast Li Ning Company Buy 18
HK$63.25 Buy/Sell HK$89.67 12.24%

adidas Free Cash Flow Forecast for 2022 - 2025 - 2030

In the last three years, adidas's Free Cash Flow has grown from 1.89€B to 2.70€B – a 42.60% increase. According to 15 analysts, adidas's Free Cash Flow will fall by 41.45% in the next year, reaching 1.58€B. Over the next nine years, the forecast is for Free Cash Flow to grow by 4.91%.

2022 FCF Forecast
1.58€B
2023 FCF Forecast
2.15€B
2024 FCF Forecast
2.38€B
2025 FCF Forecast
2.45€B
2026 FCF Forecast
2.34€B
2027 FCF Forecast
2.47€B
2028 FCF Forecast
2.58€B
2029 FCF Forecast
2.70€B
2030 FCF Forecast
2.83€B
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
HM B Stock Forecast H & M Hennes & Mauritz AB (pub... Hold 18
kr104.34 Buy/Sell kr198.85 15.01%
VFC Stock Forecast V.F. Outperform 15
$35.02 Buy/Sell $52.05 42.78%
DECK Stock Forecast Deckers Outdoor Outperform 16
$314.08 Buy/Sell $410.25 27.36%

adidas Net Income Forecast for 2022 - 2025 - 2030

In the last three years, adidas's Net Income has grown by 24.32%, from 1.70€B to 2.12€B. In the next year, 27 analysts estimate that adidas's Net Income will decrease by 18.70%, reaching 1.72€B. Over the next nine years, experts predict that Net Income will grow by 93.30%.

2022 NI Forecast
1.72€B
2023 NI Forecast
2.05€B
2024 NI Forecast
2.41€B
2025 NI Forecast
2.76€B
2026 NI Forecast
2.90€B
2027 NI Forecast
3.21€B
2028 NI Forecast
3.50€B
2029 NI Forecast
3.77€B
2030 NI Forecast
4.09€B
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
WSM Stock Forecast Williams-Sonoma Hold 16
$121.19 Buy/Sell $190.37 36.15%
BBWI Stock Forecast Bath & Body Works Outperform 15
$34.75 Buy/Sell $52.00 38.13%
PUM Stock Forecast PUMA Buy 18
52.78€ Buy/Sell 101.00€ 71.47%

adidas EBITDA Forecast for 2022 - 2025 - 2030

In the last three years, adidas's EBITDA has decreased from 2.82€B to 2.51€B – a 11.16% drop. For next year, analysts predict EBITDA of 3.58€B, which would mean an increase of 42.65%. Over the next nine years, experts predict that adidas's EBITDA will grow at a rate of 219.78%.

2022 EBITDA Forecast
3.58€B
2023 EBITDA Forecast
4.20€B
2024 EBITDA Forecast
4.72€B
2025 EBITDA Forecast
5.30€B
2026 EBITDA Forecast
5.71€B
2027 EBITDA Forecast
6.22€B
2028 EBITDA Forecast
6.77€B
2029 EBITDA Forecast
7.37€B
2030 EBITDA Forecast
8.02€B
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
PVH Stock Forecast PVH Outperform 12
$48.51 Buy/Sell $75.00 48.42%
NXT Stock Forecast NEXT Outperform 18
£53.94 Buy/Sell £86.35 29.77%
MAT Stock Forecast Mattel Outperform 13
$19.71 Buy/Sell $31.29 59.82%

adidas EBIT Forecast for 2022 - 2025 - 2030

In the last three years, adidas's EBIT has decreased by 15.36%, going from 2.35€B to 1.99€B. For next year, analysts predict EBIT of 2.29€B, which would mean an increase of 14.95%. Over the next nine years, experts predict that adidas's EBIT will grow at a rate of 177.54%.

2022 EBIT Forecast
2.29€B
2023 EBIT Forecast
2.86€B
2024 EBIT Forecast
3.34€B
2025 EBIT Forecast
3.77€B
2026 EBIT Forecast
4.09€B
2027 EBIT Forecast
4.48€B
2028 EBIT Forecast
4.81€B
2029 EBIT Forecast
5.16€B
2030 EBIT Forecast
5.52€B
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
BRBY Stock Forecast Burberry Group Hold 18
£16.57 Buy/Sell £21.19 14.67%
TPR Stock Forecast Tapestry Outperform 10
$28.63 Buy/Sell $45.80 60.67%
KSS Stock Forecast Kohl's Hold 8
$26.30 Buy/Sell $32.53 14.07%

adidas EPS Price Prediction Forecast for 2022 - 2025 - 2030

adidas's EPS has decreased In the last three years, from 8.45€ to 7.47€ – a 11.60% drop. In the next year, analysts expect EPS to reach 9.20€ – an increase of 23.16%. For the next nine years, the forecast is for EPS to grow by 258.57%.

2022 EPS Forecast
9.20€
2023 EPS Forecast
11.27€
2024 EPS Forecast
13.47€
2025 EPS Forecast
15.89€
2026 EPS Forecast
17.35€
2027 EPS Forecast
19.66€
2028 EPS Forecast
21.98€
2029 EPS Forecast
24.23€
2030 EPS Forecast
26.79€
Ticker Name Consensus Stock Rating Price Buy/Sell Price Target Upside/Downside
GPS Stock Forecast The Gap Hold 14
$8.47 Buy/Sell $10.45 11.57%
RL Stock Forecast Ralph Lauren Outperform 11
$83.96 Buy/Sell $114.52 37.57%
CPRI Stock Forecast Capri Holdings Outperform 11
$38.66 Buy/Sell $66.39 81.07%