As of 2026-04-01, the Intrinsic Value of Adyen NV (ADYEN.AS) is 1,235.88 EUR. This ADYEN.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 850.60 EUR, the upside of Adyen NV is 45.30%.
The range of the Intrinsic Value is 889.19 - 3,002.43 EUR
Based on its market price of 850.60 EUR and our intrinsic valuation, Adyen NV (ADYEN.AS) is undervalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 889.19 - 3,002.43 | 1,235.88 | 45.3% |
| DCF (Growth 10y) | 1,009.17 - 3,404.87 | 1,405.15 | 65.2% |
| DCF (EBITDA 5y) | 725.64 - 956.02 | 859.79 | 1.1% |
| DCF (EBITDA 10y) | 847.80 - 1,157.52 | 1,013.19 | 19.1% |
| Fair Value | 842.21 - 842.21 | 842.21 | -0.99% |
| P/E | 686.57 - 832.42 | 744.38 | -12.5% |
| EV/EBITDA | 601.56 - 780.49 | 709.46 | -16.6% |
| EPV | 650.20 - 817.27 | 733.74 | -13.7% |
| DDM - Stable | 405.63 - 2,627.35 | 1,516.49 | 78.3% |
| DDM - Multi | 606.36 - 3,139.78 | 1,025.78 | 20.6% |
| Market Cap (mil) | 26,827.92 |
| Beta | 1.55 |
| Outstanding shares (mil) | 31.54 |
| Enterprise Value (mil) | 16,471.92 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.48% |
| Cost of Debt | 6.31% |
| WACC | 6.47% |