adidas Stock Forecast for 2022 - 2025 - 2030

Updated on 05/25/2022

Stock Rating
5 / 10
Price Target
260.00€
Consensus
Outperform
Upside
51.87%
Analysts
19
Stock Rating
5
Upside
51.87%
Analysts
19
Price Target
260.00€

In recent months, nineteen notable analysts have provided yearlong price targets for adidas, with the average target coming in at 260.00€. If it were to be achieved, this would result in a potential upside of approximately 51.87 percent from the most recent closing price in May, 2022. The high end is 348.00€, and the low is 135.78€. If you are interested in ADS stock, you should also look at its competitors.

260.00€

51.87% Upside

Outperform
Outperform

adidas Fair Value Forecast for 2022 - 2025 - 2030

adidas's Fair Value has decreased moderately in the past three years, from 246.91€ to 218.27€ – a 11.6% drop. In the next year, analysts expect Fair Value to reach an impressive 534.97€ – an increase of 145.09%. For the next nine years, the forecast is for Fair Value to grow by 6330.43%.

2022 Fair Value Forecast
534.97€
2023 Fair Value Forecast
1.39€k
2024 Fair Value Forecast
2.29€k
2025 Fair Value Forecast
3.50€k
2026 Fair Value Forecast
5.09€k
2027 Fair Value Forecast
6.86€k
2028 Fair Value Forecast
8.96€k
2029 Fair Value Forecast
11.37€k
2030 Fair Value Forecast
14.04€k
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
MC Stock Forecast LVMH Moët Hennessy - Louis Vu... Outperform 3
556.60€ 726.76€ 43.73% 11
DIS Stock Forecast Walt Disney Outperform 1
$101.59 $162.78 50.65% 17
NKE Stock Forecast NIKE Outperform 5
$107.29 $184.19 53.79% 22
RMS Stock Forecast Hold 2
1.03€k 1.18€k 29.53% 12
ITX Stock Forecast Industria de Diseño Textil Hold 4
20.88€ 31.95€ 29.31% 15

adidas Revenue Forecast for 2022 - 2025 - 2030

adidas's Revenue has decreased slightly in the past three years, from 21.92€B to 21.23€B – a 3.11% drop. In the next year, analysts expect Revenue to reach a reasonable 23.57€B – an increase of 10.99%. For the next nine years, the forecast is for Revenue to grow by 121.26%.

2022 Rev Forecast
23.57€B
2023 Rev Forecast
26.36€B
2024 Rev Forecast
28.74€B
2025 Rev Forecast
31.50€B
2026 Rev Forecast
34.40€B
2027 Rev Forecast
37.31€B
2028 Rev Forecast
40.42€B
2029 Rev Forecast
43.65€B
2030 Rev Forecast
46.98€B
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
9983 Stock Forecast Fast Retailing Outperform 3
¥68.63k ¥0.00 1.27% 0
KMB Stock Forecast Kimberly-Clark Hold 4
$132.15 $138.11 -0.11% 6
LULU Stock Forecast Lululemon Athletica Outperform 3
$308.83 $0.00 40.85% 3

adidas Dividend per Share Forecast for 2022 - 2025 - 2030

In the past three years, adidas's DPS has seen a tiny drop, from 3.35€ to 3.30€ – a small 1.49% decrease. The next year looks very promising for adidas, with analysts predicting DPS of 3.85€ – an increase of 16.8%. Over the next nine years, experts anticipate that ADS's DPS will grow at a rate of 196.96%.

2022 DPS Forecast
3.85€
2023 DPS Forecast
4.52€
2024 DPS Forecast
5.10€
2025 DPS Forecast
5.78€
2026 DPS Forecast
6.51€
2027 DPS Forecast
7.26€
2028 DPS Forecast
8.07€
2029 DPS Forecast
8.91€
2030 DPS Forecast
9.80€
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
2020 Stock Forecast ANTA Sports Products Outperform 3
HK$121.00 HK$161.32 -15.33% 15
5108 Stock Forecast Bridgestone Hold 0
¥5.02k ¥0.00 1.61% 0
HM B Stock Forecast H & M Hennes & Mauritz AB (pub... Hold 3
kr125.50 kr198.85 15.54% 10

adidas Free Cash Flow Forecast for 2022 - 2025 - 2030

In the past three years, adidas's Free Cash Flow has seen a tremendous increase, going from 1.89€B to 2.70€B – an increase of 42.6%. Next year, analysts are expecting Free Cash Flow to reach 4.78€B – an increase of 77.34%. Over the next nine years, the forecast is for Free Cash Flow to grow by 2310.07%.

2022 FCF Forecast
4.78€B
2023 FCF Forecast
8.94€B
2024 FCF Forecast
13.63€B
2025 FCF Forecast
19.29€B
2026 FCF Forecast
26.37€B
2027 FCF Forecast
34.34€B
2028 FCF Forecast
43.42€B
2029 FCF Forecast
53.70€B
2030 FCF Forecast
65.02€B
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
2331 Stock Forecast Li Ning Company Buy 6
HK$79.65 HK$89.67 -11.21% 13
VFC Stock Forecast V.F. Outperform 3
$45.49 $59.16 25.3% 16
PUM Stock Forecast PUMA Outperform 5
62.08€ 101.00€ 70.75% 11

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. For the next year, analysts are expecting Net Income to reach an impressive 5.30€B – an increase of 150.29%. Over the next nine years, experts predict that Net Income will grow by 6896.71%.

2022 NI Forecast
5.30€B
2023 NI Forecast
14.07€B
2024 NI Forecast
23.54€B
2025 NI Forecast
36.31€B
2026 NI Forecast
52.98€B
2027 NI Forecast
71.86€B
2028 NI Forecast
94.11€B
2029 NI Forecast
119.64€B
2030 NI Forecast
148.05€B
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
NXT Stock Forecast NEXT Outperform 3
£61.30 £86.35 17.46% 8
BBWI Stock Forecast Bath & Body Works Buy 4
$36.15 $68.79 77.04% 0
BRBY Stock Forecast Burberry Group Hold 4
£15.86 £21.19 22.32% 16

adidas EBITDA Forecast for 2022 - 2025 - 2030

In the past three years, adidas's EBITDA has decreased moderately, from 2.82€B to 2.51€B – a 11.16% drop. For next year, analysts predict earnings per share of 4.66€B, which would mean an increase of 86.06%. Over the next nine years, experts predict that adidas's EBITDA will grow at a rate of 2377.6%.

2022 EBITDA Forecast
4.66€B
2023 EBITDA Forecast
8.97€B
2024 EBITDA Forecast
13.15€B
2025 EBITDA Forecast
18.68€B
2026 EBITDA Forecast
25.48€B
2027 EBITDA Forecast
32.97€B
2028 EBITDA Forecast
41.65€B
2029 EBITDA Forecast
51.40€B
2030 EBITDA Forecast
62.11€B
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
MAT Stock Forecast Mattel Outperform 0
$21.62 $26.60 48.01% 4
WSM Stock Forecast Williams-Sonoma Hold 9
$108.15 $190.37 52.57% 14
TPR Stock Forecast Tapestry Outperform 3
$30.04 $46.53 53.13% 18

adidas EBIT Forecast for 2022 - 2025 - 2030

In the past three years, adidas's EBIT has decreased by 15.36%, going from 2.35€B to only 1.99€B. For next year, analysts predict earnings per share of 4.01€B, which would mean an increase of 101.63%. Over the next nine years, experts predict that adidas's EBIT will grow at a rate of 3423.69%.

2022 EBIT Forecast
4.01€B
2023 EBIT Forecast
8.60€B
2024 EBIT Forecast
13.28€B
2025 EBIT Forecast
19.44€B
2026 EBIT Forecast
27.23€B
2027 EBIT Forecast
35.90€B
2028 EBIT Forecast
46.01€B
2029 EBIT Forecast
57.47€B
2030 EBIT Forecast
70.12€B
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
GIL Stock Forecast Gildan Activewear Outperform 4
C$45.94 C$42.34 3.66% 14
DECK Stock Forecast Deckers Outdoor Buy 5
$240.92 $485.27 67.48% 10
RL Stock Forecast Ralph Lauren Outperform 2
$91.14 $132.36 36.88% 10

adidas EPS Price Prediction Forecast for 2022 - 2025 - 2030

adidas's EPS has decreased moderately in the past three years, from 8.45€ to 7.47€ – a 11.6% drop. In the next year, analysts expect EPS to reach an impressive 18.31€ – an increase of 145.09%. For the next nine years, the forecast is for EPS to grow by 6330.43%.

2022 EPS Forecast
18.31€
2023 EPS Forecast
47.70€
2024 EPS Forecast
78.23€
2025 EPS Forecast
119.91€
2026 EPS Forecast
174.04€
2027 EPS Forecast
234.89€
2028 EPS Forecast
306.74€
2029 EPS Forecast
388.98€
2030 EPS Forecast
480.35€
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside Analysts
CPRI Stock Forecast Capri Holdings Outperform 2
$39.16 $78.90 88.97% 3
SKX Stock Forecast Skechers U.S.A. Outperform 5
$36.35 $62.38 73.31% 8
KSS Stock Forecast Kohl's Outperform 0
$36.18 $53.14 40.96% 12

© Copyright 2022 | Stock Forecast | All Rights Reserved